XML 48 R18.htm IDEA: XBRL DOCUMENT v2.4.1.9
ACQUISITIONS (Tables)
3 Months Ended
Mar. 31, 2015
Business Combinations [Abstract]  
Summary of Acquisitions in Exchange for Common Stock and/or Cash
Name of Acquisition
 
Effective Date of Acquisition
 
Common Shares
 
Fair Value of Common
Shares
 
Cash, Net of Working Capital and Other Adjustments
 
Recorded Earnout
Payable
 
Total Recorded Purchase Price
 
Maximum Potential Earnout Payable
 
 
Issued
 
Deferred
 
Issued
 
Deferred
 
Paid
 
Deferred
 
Cash
 
Stock
 
 
 
 
 
 
(in shares)
 
(in thousands)
Netsoft
 
March 5, 2014
 

 

 
$

 
$

 
$
2,403

 
$
1,022

 
$
1,825

 
$

 
$
5,250

 
$
1,825

Jointech
 
April 30, 2014
 

 
89,552

 

 
2,788

 
10,000

 
4,000

 
15,000

 
5,000

 
36,788

 
20,000

GGA (1)
 
June 6, 2014
 

 

 

 

 
14,892

 

 
11,400

 

 
26,292

 
 
Great Fridays
 
October 31, 2014
 

 

 

 

 
10,777

 

 
1,173

 

 
11,950

 
1,173

 
 
 
 

 
89,552

 
$

 
$
2,788

 
$
38,072

 
$
5,022

 
$
29,398

 
$
5,000

 
$
80,280

 
 
 
 
(1)
The amount of the maximum potential earnout payable to GGA, if any, is not limited based on the terms of the purchase agreement.
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following is a summary of the estimated fair values of the net assets acquired at the date of each respective acquisition during the year ended December 31, 2014 as originally reported in the quarterly condensed consolidated financial statements and at March 31, 2015:
 
Netsoft
 
Jointech
 
GGA
 
Great Fridays
 
Total
 
As Originally Reported
 
As of  
 March 31, 
 2015
 
As Originally Reported
 
As of  
 March 31, 
 2015
 
As Originally Reported
 
As of  
 March 31, 
 2015
 
As Originally Reported
 
As of  
 March 31, 
 2015
 
As Originally Reported
 
As of  
 March 31, 
 2015
Cash and cash equivalents
$

 
$

 
$
871

 
$
871

 
$

 
$

 
$
259

 
$
259

 
$
1,130

 
$
1,130

Trade receivables and other current assets
788

 
788

 
784

 
784

 
5,157

 
5,377

 
1,825

 
1,825

 
8,554

 
8,774

Property and equipment and other long-term assets
52

 
52

 
338

 
338

 
444

 
444

 
262

 
262

 
1,096

 
1,096

Deferred tax asset
351

 

 

 

 
4,463

 

 

 

 
4,814

 

Acquired intangible assets
1,700

 
1,700

 
25,744

 
22,485

 
10,959

 
10,959

 
5,747

 
5,747

 
44,150

 
40,891

Goodwill
2,776

 
2,779

 
11,033

 
17,404

 
6,496

 
12,209

 
6,947

 
6,870

 
27,252

 
39,262

Total assets acquired
5,667

 
5,319

 
38,770

 
41,882

 
27,519

 
28,989

 
15,040

 
14,963

 
86,996

 
91,153

Accounts payable and accrued expenses
69

 
69

 
728

 
728

 
2,593

 
2,593

 
872

 
872

 
4,262

 
4,262

Deferred revenue

 

 

 

 

 
104

 
317

 
317

 
317

 
421

Due to employees

 

 
1,254

 
1,254

 

 

 
624

 
624

 
1,878

 
1,878

Deferred tax liability

 

 

 
3,112

 

 

 
1,200

 
1,200

 
1,200

 
4,312

Total liabilities assumed
69

 
69

 
1,982

 
5,094

 
2,593

 
2,697

 
3,013

 
3,013

 
7,657

 
10,873

Net assets acquired
$
5,598

 
$
5,250

 
$
36,788

 
$
36,788

 
$
24,926

 
$
26,292

 
$
12,027

 
$
11,950

 
$
79,339

 
$
80,280


Schedule of Finite-Lived Intangible Assets
The following table presents the estimated fair values and useful lives of intangible assets acquired during the year ended March 31, 2015:
 
Netsoft
 
Jointech
 
GGA
 
Great Fridays
 
Weighted Average
Useful Life
(in years) 
 
Amount 
 
Weighted Average
Useful Life
(in years) 
 
Amount 
 
Weighted Average
Useful Life
(in years) 
 
Amount 
 
Weighted Average
Useful Life
(in years) 
 
Amount 
Customer relationships
10

 
$
1,700

 
10
 
$
22,173

 
10

 
$
10,959

 
10

 
$
5,747

Trade names

 

 
2
 
312

 

 

 

 

Total
 
 
$
1,700

 
 
 
$
22,485

 
 
 
$
10,959

 
 
 
$
5,747