XML 44 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Businesses (Tables)
 12 Months Ended
Dec. 31, 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 years ended December 31, 2015, 2014 and 2013:
(in thousands)
 
Balance at December 31, 2012
$
3,383

Redeemable noncontrolling interest portion of subsidiary net income/(loss)
(105
)
Accretion to estimated redemption value
164

Balance at December 31, 2013
$
3,442

Redeemable noncontrolling interest portion of subsidiary net income/(loss)
72

Accretion to estimated redemption value
6,832

Balance at December 31, 2014
$
10,346

Redeemable noncontrolling interest portion of subsidiary net income/(loss)
(393
)
FolioDynamix impairment charge (1)
(812
)
Accretion to estimated redemption value
4,704

Cash redemption
(3,339
)
Balance at December 31, 2015
$
10,506
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 in each of those periods.
 (in thousands, except per share data)
 
Year Ended December 31,
 
 
2015
 
2014
Revenue
 
$
133,921

 
$
114,380

Net income (loss) from continuing operations attributable to Actua Corporation
 
$
(95,496
)
 
$
(41,579
)
Net income (loss) from continuing operations per diluted share attributable to Actua Corporation
 
$
(2.58
)
 
$
(1.12
)
 (in thousands, except per share data)
 
Year Ended December 31,
 
 
2014
 
2013
Revenue
 
$
113,705

 
$
90,561

Net income (loss) from continuing operations attributable to Actua Corporation
 
$
(41,295
)
 
$
(35,439
)
Net income (loss) from continuing operations per diluted share attributable to Actua Corporation
 
$
(1.11
)
 
$
(0.97
)
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)

 
 
Cash consideration (including $0.7 million of working capital adjustment paid in 2015)
$
201,699

Fair value of stock options of FolioDynamix
4,125

  Total consideration
$
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
)
 
$
39,653

 
 
Goodwill
166,171

Total identifiable net assets and liabilities assumed
$
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, NuCivic, TMGov, and Textizen purchase prices, to identified intangible assets and tangible assets and liabilities were as follows:
 (in thousands)
KMI
 
Ludwig
 
NuCivic
 
TMGov
 
Textizen
Goodwill
$
6,735

 
$
455

 
$
1,257

 
$
—

 
$
606

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

 
—

 
117

Technology (5 year life)
400

 
—

 
—

 
250

 
347

Non-compete agreement (5 year life)
—

 
129

 
14

 
—

 
—

Other net assets (liabilities)
1,165

 
—

 
197

 
—

 
(41
)
  Total net assets acquired
$
11,500

 
$
2,950

 
$
2,000

 
$
500

 
$
1,200