XML 52 R40.htm IDEA: XBRL DOCUMENT v3.3.1.900
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2015
Iris Data Services Inc  
Acquisitions  
Schedule of the purchase price of acquisition and the preliminary estimated fair values of the assets acquired and liabilities assumed

 

                                                                                                                                                                                    

(in thousands)

 

Original
Allocation(1)

 

Allocation
Adjustments

 

Adjusted
Allocation(3)

 

Cash and cash equivalents

 

$

197

 

$

 

$

197

 

Accounts receivable

 

 

15,623

 

 

(415

)

 

15,208

 

Other current assets

 

 

2,517

 

 

(966

)

 

1,551

 

Deferred income tax assets

 

 

21,041

 

 

(12,557

)(2)

 

8,484

 

Property and equipment

 

 

10,642

 

 

 

 

10,642

 

Other long-term assets

 

 

246

 

 

 

 

246

 

Intangible assets

 

 

34,694

 

 

 

 

34,694

 

Goodwill

 

 

74,852

 

 

(1,176

)

 

73,676

 

​  

​  

​  

​  

​  

​  

Total assets acquired

 

 

159,812

 

 

(15,114

)

 

144,698

 

​  

​  

​  

​  

​  

​  

Accounts payable

 

 

4,407

 

 

 

 

 

4,407

 

Accrued liabilities

 

 

4,868

 

 

(31

)

 

4,837

 

Deferred revenue

 

 

1,580

 

 

109

 

 

1,689

 

Deferred income tax liabilities

 

 

15,149

 

 

(15,149

)(2)

 

 

Capital lease obligations

 

 

9,061

 

 

 

 

9,061

 

​  

​  

​  

​  

​  

​  

Total liabilities assumed

 

 

35,065

 

 

(15,071

)

 

19,994

 

​  

​  

​  

​  

​  

​  

Net assets acquired

 

$

124,747

 

$

(43

)

$

124,704

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

(1)          

Represents the preliminary allocation of assets acquired and liabilities assumed as of the acquisition date reported in our June 30, 2015 Form 10-Q.

(2)          

Includes the impact of reclassifying current deferred income tax assets and liabilities as non-current in accordance with the retroactive adoption of ASU 2015-17 during the fourth quarter of 2015 and the related netting of deferred income tax assets with deferred income tax liabilities by income tax jurisdiction.

(3)          

Represents the final allocation of assets acquired and liabilities assumed as of the acquisition date.

 

Schedule of fair value of intangible assets acquired

 

                                                                                                                                                                                    

(in thousands)

 

Fair Value

 

Useful Life

Customer relationships

 

$

15,400 

 

8 years

Technology

 

 

8,400 

 

3 years

Trade name

 

 

7,000 

 

10 years

Non-compete agreements

 

 

3,894 

 

2 - 5 years

​  

​  

Total

 

$

34,694 

 

 

​  

​  

​  

​  

 

Schedule of unaudited pro forma combined result of operations

 

                                                                                                                                                                                    

 

 

Year Ended
December 31,

 

(in thousands)

 

2015

 

2014

 

Total revenues

 

$

561,038

 

$

513,277

 

Net income (loss)

 

 

(13,649

)

 

(10,230

)

 

Minus - 10  
Acquisitions  
Schedule of the purchase price of acquisition and the preliminary estimated fair values of the assets acquired and liabilities assumed

 

                                                                                                                                                                                    

 

 

(in thousands)

 

Cash paid at closing

 

$

302 

 

Net working capital liability

 

 

17 

 

Deferred cash consideration

 

 

43 

 

Fair value of contingent consideration

 

 

933 

 

​  

​  

Total purchase price

 

$

1,295 

 

​  

​  

​  

​  

 

Schedule of fair value of intangible assets acquired

 

                                                                                                                                                                                    

 

 

(in thousands)

 

Intangible assets:

 

 

 

 

Acquired technology

 

$

1,142 

 

Goodwill

 

 

153 

 

​  

​  

Net assets acquired

 

$

1,295 

 

​  

​  

​  

​