XML 81 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2012
Business Acquisition, Pro Forma Information [Table Text Block]

The following unaudited pro-forma condensed consolidated results of operations assume that the acquisition of RWD was completed as of January 1 for each of the years below:

 

    Year ended  
    December 31,  
    2011     2010  
    (In thousands, except per share amounts)  
Revenue   $ 354,609     $ 324,587  
Net income     18,605       8,279  
Basic earnings per share     0.99       0.44  
Diluted earnings per share     0.98       0.44
Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block]

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

 

    Original range                        
    of potential   As of December 31, 2012  
    undiscounted   Maximum contingent consideration due in  
Acquisition:   payments   2013     2014           Total  
Milsom   $0 - $3,600   $ 302     $       $     $ 302  
Marton House   $0 - $3,750     1,293                     1,293  
Bath Consulting   $0 - $2,376     724       1,099               1,823  
Communication Consulting   $0 - $700     300                     300  
Asentus   $0 - $3,700     2,100       1,600               3,700  
Total       $ 4,719     $ 2,699       $     $ 7,418
Schedule Of Contingent Consideration Liabilities For Acquisition [Table Text Block]

Below is a summary of the changes in the recorded amount of contingent consideration liabilities from December 31, 2011 to December 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     Dec. 31, 2012  
Milsom   $ 682     $ (437 )   $ 44     $ 13     $ 302  
Option Six     800       (800 )                  
Marton House     311       -       452       11       774  
Bath Consulting     1,197       (350 )     557       60       1,464  
Academy of Training     49       (78 )     29              
Communication Consulting     239       (200 )     (42 )     3        
Asentus           765       (251 )     30       544  
Total   $ 3,278     $ (1,100 )   $ 789     $ 117     $ 3,084
Two Thousand Eleven Acquisitions [Member]
 
Schedule of Purchase Price Allocation [Table Text Block]

BlessingWhite is included in the Learning Solutions segment and the results of its operations have been included in the consolidated financial statements since October 1, 2012.

 

2011 Acquisitions   (Dollars in thousands)  
Acquired company   Communication
Consulting
    Ultra
Training
    RWD     Beneast
Training
 
Acquisition date   2/1/2011     4/1/2011     4/15/2011     8/1/2011  
                         
Cash purchase price   $ 1,505     $ 3,420     $ 25,760     $ 6,771  
Fair value of contingent consideration     112                    
Total purchase price   $ 1,617     $ 3,420     $ 25,760     $ 6,771  
                                 
Purchase price allocation:                                
Cash   $     $ 347     $ 81     $ 2,236  
Accounts receivable           340       13,667       375  
Other assets           188       2,261       104  
Property, plant and equipment     16       42       573       192  
Intangible assets     390       1,412       3,726       2,706  
Goodwill     1,211       2,336       13,059       3,790  
Total assets     1,617       4,665       33,367       9,403  
                                 
Accounts payable and accrued expenses           878       6,299       1,956  
Billings in excess of costs and estimated earnings on uncompleted contracts                 1,308        
Deferred tax liability           367             676  
Total liabilities           1,245       7,607       2,632  
                                 
Net assets acquired   $ 1,617     $ 3,420     $ 25,760     $ 6,771
Two Thousand Ten Acquisitions [Member]
 
Schedule of Purchase Price Allocation [Table Text Block]

Van Hee is included in the Learning Solutions segment and its results of operations have been included in the consolidated financial statements since August 1, 2011.

  

2010 Acquisitions   (Dollars in thousands)  
Acquired company   Marton House     Bath
Consulting
    Academy of
Training
 
Acquisition date   4/1/2010     11/1/2010     12/1/2010  
                   
Cash purchase price   $ 2,752     $ 1,353     $ 1,119  
Fair value of contingent consideration     1,614       939       133  
Total purchase price   $ 4,366     $ 2,292     $ 1,252  
                         
Purchase price allocation:                        
Cash   $ 5     $ 106     $ 52  
Accounts receivable     1,441       945       380  
Other assets     520       102       194  
Property, plant and equipment     25       34       73  
Customer-related intangible assets     1,044       486       303  
Goodwill     3,136       1,518       905  
Total assets     6,171       3,191       1,907  
                         
Accounts payable and accrued expenses     1,105       763       536  
Billings in excess of costs and estimated earnings on uncompleted contracts     408             26  
Deferred tax liability     292       136       93  
Total liabilities     1,805       899       655  
                         
Net assets acquired   $ 4,366     $ 2,292     $ 1,252
Two Thousand Twelve Acquisition [Member]
 
Schedule of Purchase Price Allocation [Table Text Block]
Acquisitions

 

The following tables summarize the purchase prices and purchase price allocations for the acquisitions completed during the years ended December 31, 2012, 2011 and 2010. A description of the acquired businesses during each year is summarized below each table.

 

2012 Acquisitions   (Dollars in thousands)  
Acquired company   Information
Horizons
    Asentus     Rovsing
Dynamics
    Blessing
White
 
Acquisition date   5/1/2012     6/29/2012     9/17/2012     10/1/2012  
                         
Cash purchase price   $ 531     $ 1,417     $ 720     $ 10,762  
Fair value of contingent consideration           765              
Estimated working capital adjustment                       (769 )
Total purchase price   $ 531     $ 2,182     $ 720     $ 9,993  
                                 
Purchase price allocation:                                
Cash   $     $ 396     $ 20     $ 830  
Accounts receivable           1,970             2,462  
Other assets           411       898       192  
Property, plant and equipment     26       46       5       76  
Intangible assets     505       443       775       3,280  
Goodwill           1,931       340       6,295  
Total assets     531       5,197       2,038       13,135  
                                 
Accounts payable and accrued expenses           2,708       428       1,548  
Billings in excess of costs and estimated earnings on uncompleted contracts           221       890       282  
Deferred tax liability           86             1,312  
Total liabilities           3,015       1,318       3,142  
                                 
Net assets acquired   $ 531     $ 2,182     $ 720     $ 9,993