XML 57 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions (Tables)
12 Months Ended
Dec. 31, 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 911 ETC and Synrevoice and the final fair value of assets acquired and liabilities assumed for ClientTell, Magnetic North and SharpSchool.

 

(Amounts in thousands)

 

911 ETC

 

 

Synrevoice

 

 

ClientTell

 

 

Magnetic North

 

 

SharpSchool

 

Working Capital

 

$

743

 

 

$

(2,118

)

 

$

501

 

 

$

55

 

 

$

(982

)

Property and equipment

 

 

135

 

 

 

21

 

 

 

429

 

 

 

574

 

 

 

782

 

Other assets, net

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

77

 

Intangible assets

 

 

6,484

 

 

 

6,455

 

 

 

26,300

 

 

 

16,361

 

 

 

9,092

 

Goodwill

 

 

5,277

 

 

 

4,893

 

 

 

15,004

 

 

 

25,094

 

 

 

8,203

 

Total assets acquired

 

 

12,639

 

 

 

9,251

 

 

 

42,236

 

 

 

42,084

 

 

 

17,172

 

Non-current deferred taxes

 

 

 

 

 

 

 

 

 

 

 

2,927

 

 

 

 

Long-term liabilities

 

 

2,464

 

 

 

 

 

 

3,828

 

 

 

 

 

 

 

Total liabilities assumed

 

 

2,464

 

 

 

 

 

 

3,828

 

 

 

2,927

 

 

 

 

Net assets acquired

 

$

10,175

 

 

$

9,251

 

 

$

38,408

 

 

$

39,157

 

 

$

17,172

 

 

Summary of Pro Forma Results of Operations

The following pro forma financial information presents the combined results of operations as if the acquisitions of 911 ETC, Synrevoice, ClientTell, Magnetic North, SharpSchool, SchoolReach, 911 Enable, Health Advocate and SchoolMessenger (collectively, the acquirees) occurred as of the beginning of the year acquired and the preceding year. The acquirees' pre-acquisition results have been added to West's historical results. The pro forma results contained in the table below include adjustments for amortization of acquired intangibles, finance and acquisition costs and related income taxes.

The pro forma results below are not necessarily indicative of the operating results that would have actually occurred if the acquisitions had been in effect on the dates indicated, nor are they necessarily indicative of future results of operations.

 

(Amounts in thousands)

 

2016

 

 

2015

 

 

2014

 

Revenue

 

$

2,296,630

 

 

$

2,309,491

 

 

$

2,303,678

 

Income from continuing operations

 

$

189,563

 

 

$

188,977

 

 

$

124,982

 

Income per common share from continuing

   operations—basic

 

$

2.28

 

 

$

2.27

 

 

$

1.49

 

Income per common share from continuing

   operations—diluted

 

$

2.24

 

 

$

2.21

 

 

$

1.46