XML 61 R29.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The following table summarizes the purchase prices and purchase price allocations for the acquisitions completed during the year ended December 31, 2017. A description of the acquired businesses is summarized below the table.
Acquired company
 
YouTrain
 
CLS
 
Emantras
 
McKinney Rogers
 
 
 
 
 
 
 
 
 
Acquisition date
 
8/31/2017

 
8/31/2017

 
4/1/2017

 
2/1/2017

 
 
 
 
 
 
 
 
 
Cash purchase price
 
$
4,898

 
$
436

 
$
3,191

 
$
3,259

Fair value of contingent consideration
 
—

 
888

 
220

 
4,505

Working capital adjustment
 
180

 
—

 
—

 
—

Total purchase price
 
$
5,078

 
$
1,324

 
$
3,411

 
$
7,764

 
 
 
 
 
 
 
 
 
Purchase price allocation:
 
 

 
 

 
 

 
 

Cash
 
$
673

 
$
—

 
$
—

 
$
—

Accounts receivable and other assets
 
234

 
—

 
—

 
—

Fixed assets
 
215

 
—

 
50

 
—

Technology-related intangible assets
 
—

 
—

 
—

 
2,704

Customer-related intangible assets
 
1,313

 
253

 
818

 
653

Marketing-related intangible assets (tradename)
 
—

 
—

 
—

 
121

Goodwill
 
3,268

 
1,090

 
3,156

 
5,196

Total assets
 
5,703

 
1,343

 
4,024

 
8,674

 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
 
348

 
19

 
558

 
44

Deferred revenue
 
28

 
—

 
55

 
866

Deferred tax liability
 
249

 
—

 
—

 
—

Total liabilities
 
625

 
19

 
613

 
910

 
 
 
 
 
 
 
 
 
Net assets acquired
 
$
5,078

 
$
1,324

 
$
3,411

 
$
7,764

The following table summarizes the purchase prices and purchase price allocations for the acquisitions completed during the year ended December 31, 2018. A description of the acquired businesses is summarized below the table.

Acquired company
 
TTi Global
 
TTi Europe
 
IC Axon
 
Hula
 
 
 
 
 
 
 
 
 
Acquisition date
 
11/30/2018

 
8/7/2018

 
5/1/2018

 
1/2/2018

 
 
 
 
 
 
 
 
 
Cash purchase price
 
$
14,195

 
$
3,000

 
$
30,535

 
$
10,000

Fair value of contingent consideration
 
—

 
—

 
905

 
—

Working capital adjustment
 
(850
)
 
—

 
—

 
—

Total purchase price
 
$
13,345

 
$
3,000

 
$
31,440

 
$
10,000

 
 
 
 
 
 
 
 
 
Purchase price allocation:
 
 
 
 
 
 
 
 
Cash
 
$
1,780

 
$
125

 
$
538

 
$
—

Accounts receivable and other assets
 
14,218

 
1,684

 
3,110

 
—

Fixed assets
 
300

 
9

 
368

 
—

Customer-related intangible assets
 
4,428

 
762

 
10,365

 
1,367

Marketing-related intangible assets (tradename)
 
454

 
45

 
239

 
106

Goodwill
 
4,655

 
2,179

 
21,613

 
8,527

Total assets
 
25,835

 
4,804

 
36,233

 
10,000

 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
 
10,066

 
1,609

 
983

 
—

Deferred revenue
 
219

 
126

 
979

 
—

Deferred tax liability
 
2,205

 
69

 
2,831

 
—

Total liabilities
 
12,490

 
1,804

 
4,793

 
—

 
 
 
 
 
 
 
 
 
Net assets acquired
 
$
13,345

 
$
3,000

 
$
31,440

 
$
10,000

Schedule of Changes in Contingent Consideration Liabilities
Below is a summary of the changes in the recorded amount of contingent consideration liabilities from December 31, 2018 to December 31, 2019 for each acquisition (dollars in thousands): 
 
 
Liability as of
 
2019
Additions
 
Change in
Fair Value of
Contingent
 
Foreign
Currency
 
2019
Payments
 
Liability as of
Acquisition:
 
Dec. 31, 2018
 
 
Consideration
 
Translation
 
 
Dec. 31, 2019
IC Axon
 
$
594

 
$
—

 
$
(594
)
 
$
—

 
$
—

 
$
—

McKinney Rogers
 
83

 
—

 
(83
)
 
—

 
—

 
—

 
 
$
677

 
$
—

 
$
(677
)
 
$
—

 
$
—

 
$
—