XML 13 R48.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisition of TelWorx Communications LLC (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2013
Dec. 31, 2012
Tangible assets:    
Inventory $ 16,848 $ 17,573
Prepaid expenses 1,220 2,160
TelWorx Communications LLC [Member]
   
Tangible assets:    
Accounts receivable   1,370
Inventory   1,378
Prepaid expenses   9
Fixed assets   248
Total tangible assets   3,005
Intangible assets:    
Total intangible assets   14,443
Total assets   17,448
Capital leases   37
Accounts payable   1,213
Accrued liabilities   118
Total liabilities   1,368
Net assets acquired   16,080
Estimated Fair Value [Member] | TelWorx Communications LLC [Member]
   
Tangible assets:    
Accounts receivable   1,575
Inventory   1,843
Prepaid expenses   9
Fixed assets   248
Total tangible assets   3,675
Intangible assets:    
Total intangible assets   14,727
Total assets   18,402
Capital leases   57
Accounts payable   1,113
Accrued liabilities   85
Total liabilities   1,255
Net assets acquired   17,147
Provisional Adjustments [Member] | TelWorx Communications LLC [Member]
   
Tangible assets:    
Accounts receivable   (205)
Inventory   (465)
Prepaid expenses   0
Fixed assets   0
Total tangible assets   (670)
Intangible assets:    
Total intangible assets   (284)
Total assets   (954)
Capital leases   (20)
Accounts payable   100
Accrued liabilities   33
Total liabilities   113
Net assets acquired   (1,067)
Goodwill [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Goodwill   12,550
Goodwill [Member] | Estimated Fair Value [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Goodwill   9,491
Goodwill [Member] | Provisional Adjustments [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Goodwill   3,059
Trade names [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   1,259
Trade names [Member] | Estimated Fair Value [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   1,527
Trade names [Member] | Provisional Adjustments [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   (268)
Technology [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   470
Technology [Member] | Estimated Fair Value [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   458
Technology [Member] | Provisional Adjustments [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   12
Customer relationships [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   117
Customer relationships [Member] | Estimated Fair Value [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   2,898
Customer relationships [Member] | Provisional Adjustments [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   (2,781)
Backlog [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   33
Backlog [Member] | Estimated Fair Value [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   91
Backlog [Member] | Provisional Adjustments [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   (58)
Non-compete [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   14
Non-compete [Member] | Estimated Fair Value [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   262
Non-compete [Member] | Provisional Adjustments [Member] | TelWorx Communications LLC [Member]
   
Intangible assets:    
Intangible assets, net   $ (248)