XML 63 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
Business Acquisition (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the preliminary fair values of the net assets acquired and liabilities assumed, net of any working capital and other adjustments, as of December 31, 2015 (in thousands):
 
Preliminary Valuation at December 31, 2015
Cash
$
7,759

Accounts receivable
12,507

Inventories
12,168

Prepaid expenses
1,028

Deferred tax assets
1,287

Property, plant and equipment
3,240

Intangible assets
63,100

   Total assets acquired
$
101,089

 
 
Accounts payable
6,215

Accrued liabilities
1,614

Warranty obligations
5,550

Deferred tax liabilities, non-current
20,914

Other non-current liabilities
519

   Total liabilities assumed
$
34,812

 
 
Net identifiable assets acquired
$
66,277

Goodwill
58,357

Net assets acquired
$
124,634

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination
The following table sets forth the components of identifiable intangible assets and their estimated fair values and useful lives as of December 31, 2015 (dollars in thousands):
 
Estimated fair value
 
Estimated useful life (years)
 
Weighted-average amortization period (years)
Trade name - Octane Fitness
$
23,000

 
Indefinite
 
N/A
Trade name - others
2,600

 
10 - 15
 
12.5
Patents
12,800

 
11 - 24
 
18
Customer relationships
24,700

 
10 - 15
 
13
 
$
63,100

 
 
 
 

Business Acquisition, Pro Forma Information
The following table reflects the unaudited pro forma consolidated results of operations for the period presented, as though the acquisition of Octane had occurred on January 1, 2014 (in thousands):
 
 
(unaudited)
 
 
Year Ended December 31,
 
 
2015
 
2014
Net sales
$
400,078

 
$
338,990

Net income
29,352

 
20,233

Net income per share:
 
 
 
 
Basic
$
0.94

 
$
0.65

 
Diluted
0.93

 
0.64