XML 47 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
Business Combinations [Abstract]  
Schedule of Acquisitions
The table below sets forth the purchase consideration and the fair value allocation of the tangible and intangible net assets acquired (in thousands):
    
 
January 1, 2017
Calculation of Purchase Consideration:
 
Cash paid, net of working capital adjustment
$
6,000

 
 
Estimated Tangible and Intangible Net Assets:
 
Developed technology
$
3,800

Current liabilities
(58
)
Goodwill
2,258

Total estimated tangible and intangible net assets
$
6,000

The table below sets forth the purchase consideration and the fair value allocation of the tangible and intangible net assets acquired (in thousands):
    
 
March 8, 2017
Calculation of Purchase Consideration:
 
Cash paid, net of working capital adjustment
$
148,500

Assumed stock options
1,375

Total consideration
$
149,875

Estimated Tangible and Intangible Net Assets:
 
Cash
$
211

Accounts receivable
11,421

Current assets
883

Long-term assets
4,446

Customer relationships
93,260

Developed technology
4,770

Trade name
170

Current liabilities
(1,608
)
Long-term liabilities
(288
)
Goodwill
36,610

Total estimated tangible and intangible net assets
$
149,875

Unaudited Pro Forma Financial Information and Business Combinations in Operations

The pro forma adjustments were based on available information and upon assumptions that we believe are reasonable to reflect the impact of these acquisitions on our historical financial information on a supplemental pro forma basis, as follows (in thousands):
 
Pro forma
Year Ended December 31,
 
2017
 
2016
Revenue
$
350,007

 
$
322,238

Net income
33,191

 
6,173

Net income per diluted share
$
0.68

 
$
0.13

The following table presents the revenue and earnings of the business combinations in the year of acquisition as reported within the consolidated financial statements (in thousands):
 
Year Ended December 31, 2017
Revenue
$
33,418

Net loss
(4,072
)