XML 39 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2016
Business Combinations [Abstract]  
Summary of Estimated Fair Values of Assets Acquired and Liabilities Assumed at Acquisition

The following table summarizes the preliminary estimated fair values of the assets acquired and liabilities assumed at the respective acquisition dates for Synrevoice and Magnetic North and the final fair value of assets acquired and liabilities assumed for ClientTell and SharpSchool.

 

(Amounts in thousands)

 

Synrevoice

 

 

ClientTell

 

 

Magnetic North

 

 

SharpSchool

 

Working Capital

 

$

(2,118

)

 

$

501

 

 

$

402

 

 

$

(1,042

)

Property and equipment

 

 

21

 

 

 

429

 

 

 

574

 

 

 

782

 

Other assets, net

 

 

 

 

 

2

 

 

 

 

 

 

77

 

Intangible assets

 

 

6,455

 

 

 

26,300

 

 

 

16,361

 

 

 

9,092

 

Goodwill

 

 

4,893

 

 

 

15,004

 

 

 

24,836

 

 

 

8,254

 

Total assets acquired

 

 

9,251

 

 

 

42,236

 

 

 

42,173

 

 

 

17,163

 

Non-current deferred taxes

 

 

 

 

 

 

 

 

3,016

 

 

 

 

Long-term liabilities

 

 

 

 

 

3,828

 

 

 

 

 

 

 

Total liabilities assumed

 

 

 

 

 

3,828

 

 

 

3,016

 

 

 

 

Net assets acquired

 

$

9,251

 

 

$

38,408

 

 

$

39,157

 

 

$

17,163

 

 

Summary of Unaudited Pro Forma Results of Operations

The following unaudited pro forma financial information presents the combined results of operations as if the acquisitions of Synrevoice, ClientTell, Magnetic North, and SharpSchool (collectively, the acquirees) occurred as of the beginning of the period presented. The pro forma results contained in the table below include adjustments for amortization of acquired intangibles, finance and acquisition costs as well as related income taxes.

 

 

 

Three Months Ended

 

 

Nine Months Ended September 30,

 

(Amounts in thousands)

 

September 30, 2015

 

 

2016

 

 

2015

 

Revenue

 

$

581,505

 

 

$

1,725,488

 

 

$

1,734,603

 

Income from continuing operations

 

 

50,541

 

 

 

124,940

 

 

 

147,129

 

Income per common share from continuing operations—

   basic

 

 

0.61

 

 

 

1.51

 

 

 

1.76

 

Income per common share from continuing operations—

   diluted

 

 

0.60

 

 

 

1.48

 

 

 

1.72