XML 27 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions
3 Months Ended
Mar. 31, 2012
Acquisitions  
Acquisitions

(5)                     Acquisitions

 

Contingent Consideration

 

Accounting Standards Codification (“ASC”) Topic 805 requires that contingent consideration be recognized at fair value on the acquisition date and be re-measured each reporting period with subsequent adjustments recognized in the consolidated statement of operations. We estimate the fair value of contingent consideration liabilities based on financial projections of the acquired companies and estimated probabilities of achievement and discount the liabilities to present value using a weighted-average cost of capital. Contingent consideration is valued using significant inputs that are not observable in the market which are defined as Level 3 inputs pursuant to fair value measurement accounting. We believe our estimates and assumptions are reasonable; however, there is significant judgment involved. At each reporting date, the contingent consideration obligation is revalued to estimated fair value, and changes in fair value subsequent to the acquisitions are reflected in income or expense in the consolidated statements of operations, and could cause a material impact to, and volatility in, our operating results. Changes in the fair value of contingent consideration obligations may result from changes in discount periods, changes in the timing and amount of revenue and/or earnings estimates and changes in probability assumptions with respect to the likelihood of achieving the various earn-out criteria.

 

Below is a summary of the potential contingent consideration we may be required to pay in connection with completed acquisitions as of March 31, 2012 (dollars in thousands):

 

 

 

Original range

 

 

 

 

 

of potential

 

As of March 31, 2012

 

 

 

undiscounted

 

Maximum contingent consideration due in

 

Acquisition:

 

payments

 

2012

 

2013

 

2014

 

Total

 

Milsom

 

$

0 - $3,600

 

$

 

$

1,199

 

$

 

$

1,199

 

Option Six

 

$

0 - $2,000

 

200

 

 

 

200

 

Marton House

 

$

0 - $3,837

 

1,279

 

1,279

 

 

2,558

 

Bath Consulting

 

$

0 - $2,437

 

352

 

879

 

1,087

 

2,318

 

Academy of Training

 

$

0 - $160

 

160

 

 

 

160

 

Communication Consulting

 

$

0 - $700

 

 

300

 

 

300

 

Other

 

 

 

416

 

 

 

416

 

Total

 

 

 

$

2,407

 

$

3,657

 

$

1,087

 

$

7,151

 

 

Below is a summary of the changes in the recorded amount of contingent consideration liabilities from December 31, 2011 to March 31, 2012 for each acquisition (dollars in thousands):

 

 

 

 

 

 

 

Change in

 

 

 

 

 

 

 

 

 

2012

 

Fair Value of

 

Foreign

 

 

 

 

 

Liability as of

 

Additions

 

Contingent

 

Currency

 

Liability as of

 

Acquisition:

 

Dec. 31, 2011

 

(Payments)

 

Consideration

 

Translation

 

Mar. 31, 2012

 

Milsom

 

$

682

 

(437

)

66

 

11

 

$

322

 

Option Six

 

800

 

(800

)

 

 

 

Marton House

 

311

 

 

(318

)

7

 

 

Bath Consulting

 

1,197

 

 

288

 

44

 

1,529

 

Academy of Training

 

49

 

 

 

1

 

50

 

Communication Consulting

 

239

 

(200

)

4

 

1

 

44

 

Total

 

$

3,278

 

(1,437

)

40

 

64

 

$

1,945

 

 

As of March 31, 2012 and December 31, 2011, contingent consideration included in accounts payable totaled $1,389,000 and $2,539,000, respectively. As of March 31, 2012 and December 31, 2011, we also had accrued contingent consideration totaling $556,000 and $739,000, respectively, related to acquisitions which is included in other long-term liabilities on the consolidated balance sheet and represents the portion of contingent consideration estimated to be payable greater than twelve months from the balance sheet date.