XML 40 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
BUSINESS ACQUISITION (Tables)
9 Months Ended
Sep. 30, 2017
Business Combinations [Abstract]  
Schedule of purchase price allocation
During the quarter ended September 30, 2017, the Company completed the determination of the final allocation of purchase price to the assets acquired and liabilities assumed as follows (in thousands):
 
Fair Value
Net working capital
$
921

Intangible assets
9,700

Goodwill
23,784

Deferred tax liabilities
(4,176
)
Noncontrolling interest
(637
)
Total purchase price
$
29,592

During the quarter ended March 31, 2017, the Company completed the determination of the final allocation of the purchase price with respect to the assets acquired and liabilities assumed as follows (in thousands):
 
Fair Value
Accounts receivable
$
3,538

Total intangible assets with definite lives, net
55,400

Goodwill
52,450

Accounts payable and accrued liabilities
(7,638
)
Total purchase price
$
103,750

During the quarter ended September 30, 2017, the Company completed the determination of the final allocation of purchase price to the assets acquired and liabilities assumed as follows (in thousands):
 
Fair Value
Intangible assets
$
9,600

Goodwill
19,389

Total purchase price
$
28,989

The preliminary allocation of purchase price to the assets acquired and liabilities assumed is as follows (in thousands):
 
Preliminary Fair Value
Net working capital and other assets
$
42

Fixed assets
146

Intangible assets
4,100

Goodwill
13,928

Total preliminary purchase price
$
18,216

Schedule of the fair value of definite lived intangible assets acquired
The fair value of the intangible assets with definite lives are as follows (dollars in thousands):
 
Preliminary Fair Value
Weighted Average Amortization Life
Technology
$
400

3 years
Customer lists
3,100

10 years
Trade name and trademarks
600

5 years
Total intangible assets
$
4,100

8.6 years
The fair value of the intangible assets with definite lives are as follows (dollars in thousands):
 
Fair Value
Weighted Average Amortization Life
Technology
$
8,600

5 years
Customer lists
600

8 years
Trade name and trademarks
400

4 years
Total intangible assets
$
9,600

5.2 years
The fair value of the intangible assets with definite lives are as follows (dollars in thousands):
 
Fair Value
Weighted Average Amortization Life
Technology
$
200

3 years
Customer lists
1,100

9 years
Trade name and trademarks
600

4 years
Content
7,800

3 years
Total intangible assets
$
9,700

3.7 years
Unaudited pro forma revenue and net income from continuing operations of business acquisitions
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
 
2017
 
2016
 
2017
 
2016
 
(in thousands)
Pro forma revenue
$
172,400

 
$
118,219

 
$
465,624

 
$
347,442

Pro forma net income from continuing operations
$
10,043

 
$
8,776

 
$
26,072

 
$
23,556