XML 30 R20.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2017
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The following table summarizes the fair value of the purchase price and purchase price allocation for the acquisition (dollars in thousands).
Cash purchase price
 
$
3,193

 
 
Fair value of contingent consideration
 
4,505

 
 
Total purchase price
 
$
7,698

 
 
 
 
 
 
Amortization
Purchase price allocation:
 
 

 
Period
Technology-related intangible assets
 
$
2,704

 
5 years
Customer-related intangible assets
 
653

 
5 years
Marketing-related intangible assets (tradename)
 
121

 
3 years
Goodwill
 
5,130

 
 
Total assets
 
8,608

 
 
 
 
 
 
 
Accrued expenses
 
44

 
 
Billings in excess of costs and estimated
    earnings on uncompleted contracts
 
866

 
 
Total liabilities
 
910

 
 
 
 
 
 
 
Net assets acquired
 
$
7,698

 
 
The following table summarizes the fair value of the purchase price and purchase price allocation for the acquisition (dollars in thousands).
Cash purchase price
 
$
3,191

 
 
Fair value of contingent consideration
 
220

 
 
Total purchase price
 
$
3,411

 
 
 
 
 
 
Amortization
Purchase price allocation:
 
 

 
Period
Fixed assets
 
$
50

 
 
Customer-related intangible assets
 
818

 
4 years
Goodwill
 
3,156

 
 
Total assets
 
4,024

 
 
 
 
 
 
 
Accrued expenses
 
558

 
 
Billings in excess of costs and estimated
    earnings on uncompleted contracts
 
55

 
 
Total liabilities
 
613

 
 
 
 
 
 
 
Net assets acquired
 
$
3,411

 
 

Schedule of Business Acquisitions by Acquisition, Contingent Consideration
Below is a summary of the potential maximum contingent consideration we may be required to pay in connection with completed acquisitions as of June 30, 2017 (dollars in thousands):
Acquisition:
Original range of potential undiscounted payments
 
As of June 30, 2017 Maximum contingent consideration due in
 
 
 
2017
2018
2019-2020
Total
Maverick
$0 - $10,000
 
$
5,000

$
5,000

$

$
10,000

McKinney Rogers
$0 - $18,000
 
967

4,000

8,000

12,967

Emantras
 
 

*



 
 
 
$
5,967

$
9,000

$
8,000

$
22,967

 
 
 
 
 
 
 
* There is no maximum contingent consideration payable to the seller.
Summary of changes in recorded amount of contingent consideration
Below is a summary of the changes in the recorded amount of contingent consideration liabilities from December 31, 2016 to June 30, 2017 (dollars in thousands):
 
Liability as of
December 31,
 
Additions
 
Change in
Fair Value of
Contingent
 
Foreign
Currency
 
Liability as of
June 30,
Acquisition:
2016
 
(Payments)
 
Consideration
 
Translation
 
2017
Maverick
$
5,258

 
$

 
$
(440
)
 
$

 
$
4,818

McKinney Rogers

 
4,505

 
334

 

 
4,839

Emantras
$

 
220

 
5

 

 
225

Total
$
5,258


$
4,725


$
(101
)

$


$
9,882