XML 48 R24.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Businesses (Tables)
 9 Months Ended
Sep. 30, 2015
Business Acquisition [Line Items]  
Reconciliation of Activity Related to Redeemable Noncontrolling Interest
The following is a reconciliation of the activity related to Actua’s redeemable noncontrolling interest during the nine months ended September 30, 2015 and 2014 (in thousands):
Balance at December 31, 2013
$
3,442

Redeemable noncontrolling interest portion of subsidiary net income/(loss)
(8
)
Accretion to estimated redemption value
1,949

Balance at September 30, 2014
$
5,383

 
 

Balance at December 31, 2014
$
10,346

Redeemable noncontrolling interest portion of subsidiary net income/(loss)
(220
)
Accretion to estimated redemption value
2,413

Cash Redemption
(3,339
)
Balance at September 30, 2015
$
9,200
FolioDynamix  
Business Acquisition [Line Items]  
Allocations of Purchase Price to Identified Intangible Assets and Tangible Assets and Liabilities
The following table summarizes the allocation of the consideration paid for FolioDynamix and the estimated fair value of the assets acquired and liabilities assumed.
 
(in thousands)
Consideration:
 
Cash consideration (including $0.7 million of working capital adjustment paid in 2015)
$
201,699

Fair value of stock options of FolioDynamix
4,125

 
$
205,824

 
 
Recognized amounts of identifiable assets acquired and liabilities assumed:
 
Financial assets
$
9,324

Property, plant and equipment
1,581

Customer lists (10 year life)
23,300

Trademarks, trade names and domain names (5 year life)
8,100

Technology (8 year life)
15,200

Financial liabilities
(14,397
)
Contingent consideration
(1,870
)
Deferred tax liability
(1,585
)
Total identifiable net assets
39,653

 
 
Goodwill
166,171

 
$
205,824
Other Acquisitions  
Business Acquisition [Line Items]  
Allocations of Purchase Price to Identified Intangible Assets and Tangible Assets and Liabilities
The allocations of the respective KMI, Ludwig and NuCivic purchase prices, and the preliminary allocations of the respective TMGov and Textizen purchase prices, to identified intangible assets and tangible assets and liabilities are as follows (in thousands):
 
KMI
 
Ludwig
 
NuCivic
 
TMGov
 
Textizen
Net assets acquired:
 
 
 
 
 
 

 
 
Goodwill
$
6,735

 
$
455

 
$
1,257

 
$
—

 
$
593

Customer lists (5-11 year life)
2,900

 
2,366

 
202

 
250

 
171

Trademarks, trade names and domain names (5-11 year life)
300

 
—

 
330

 
—

 
104

Technology (5 year life)
400

 
—

 
—

 
250

 
279

Non-compete agreement (5 year life)
—

 
129

 
14

 
—

 
—

Other net assets (liabilities)
1,165

 
—

 
197

 
—

 
53

 
$
11,500

 
$
2,950

 
$
2,000

 
$
500

 
$
1,200
FolioDynamix, Ludwig, NuCivic, KMI  
Business Acquisition [Line Items]  
Pro Forma Information
The information in the following table represents the revenue, net income (loss) from continuing operations attributable to Actua Corporation and the net income (loss) from continuing operations per diluted share attributable to Actua Corporation for the relevant periods had Actua owned FolioDynamix, Bolt owned Ludwig, GovDelivery owned NuCivic, TMGov and Textizen, and VelocityEHS owned KMI for the entire three and nine-month periods ended September 30, 2014 and September 30, 2015, respectively.
 
 
Three Months Ended  
 September 30,
 
Nine Months Ended 
 September 30,
 
 
2015
 
2014
 
2015
 
2014
 
 
(in the millions, except per share data)
Revenue
 
$
34.1

 
$
29.7

 
$
98.8

 
$
84.6

Net income (loss) from continuing operations attributable to Actua Corporation
 
$
(13.9
)
 
$
(14.4
)
 
$
(43.9
)
 
$
(42.0
)
Net income (loss) from continuing operations per diluted share attributable to Actua Corporation
 
$
(0.37
)
 
$
(0.39
)
 
$
(1.19
)
 
$
(1.13
)