XML 25 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2013
Business Acquisition [Line Items]  
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, 2013 (dollars in thousands):
 
 
 
 
Original range
 
 
 
 
 
of potential
 
As of December 31, 2013
 
 
 
undiscounted
 
Maximum contingent consideration due in
 
Acquisition:
 
payments
 
2014
 
2015
 
Total
 
Bath Consulting
 
$0 - $2,376
 
$
997
 
$
 
$
997
 
Asentus
 
$0 - $3,700
 
 
1,600
 
 
 
 
1,600
 
Prospero
 
$0 - $4,675
 
 
2,805
 
 
1,870
 
 
4,675
 
Lorien
 
$0 - $989
 
 
989
 
 
 
 
989
 
Total
 
 
 
$
6,391
 
$
1,870
 
$
8,261
 
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, 2012 to December 31, 2013 for each acquisition (dollars in thousands):
 
 
 
 
 
 
 
 
 
Change in
 
 
 
 
 
 
 
 
 
 
 
2013
 
Fair Value of
 
Foreign
 
 
 
 
 
 
Liability as of
 
Additions
 
Contingent
 
Currency
 
Liability as of
 
Acquisition:
 
Dec. 31, 2012
 
(Payments)
 
Consideration
 
Translation
 
Dec. 31, 2013
 
Milsom
 
$
302
 
$
(299)
 
$
 
$
(3)
 
$
 
Marton House
 
 
774
 
 
(759)
 
 
32
 
 
(47)
 
 
 
Bath Consulting
 
 
1,464
 
 
(676)
 
 
228
 
 
(19)
 
 
997
 
Asentus
 
 
544
 
 
-
 
 
(533)
 
 
(11)
 
 
 
Prospero
 
 
 
 
3,670
 
 
(1,727)
 
 
(102)
 
 
1,841
 
Lorien
 
 
 
 
573
 
 
324
 
 
62
 
 
959
 
Total
 
$
3,084
 
$
2,509
 
$
(1,676)
 
$
(120)
 
$
3,797
 
2013 Acquisitions [Member]
 
Business Acquisition [Line Items]  
Schedule Of Purchase Price Allocations [Table Text Block]
The following tables summarize the purchase prices and purchase price allocations for the acquisitions completed during the years ended December 31, 2013, 2012 and 2011.  A description of the acquired businesses during each year is summarized below each table.
 
2013 Acquisitions
 
(Dollars in thousands)
 
Acquired company
 
Prospero
 
Lorien
 
 
 
 
 
 
 
 
 
Acquisition date
 
 
5/31/2013
 
 
6/12/2013
 
 
 
 
 
 
 
 
 
Cash purchase price
 
$
7,028
 
$
6,734
 
Fair value of contingent consideration
 
 
3,670
 
 
573
 
Total purchase price
 
$
10,698
 
$
7,307
 
 
 
 
 
 
 
 
 
Purchase price allocation:
 
 
 
 
 
 
 
Cash
 
$
 
$
23
 
Accounts receivable
 
 
 
 
1,856
 
Other assets
 
 
7
 
 
1,553
 
Property, plant and equipment
 
 
51
 
 
116
 
Intangible assets
 
 
2,801
 
 
1,715
 
Goodwill
 
 
8,112
 
 
5,494
 
Total assets
 
 
10,971
 
 
10,757
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
 
 
40
 
 
1,975
 
Billings in excess of costs and estimated
    earnings on uncompleted contracts
 
 
233
 
 
1,132
 
Deferred tax liability
 
 
 
 
343
 
Total liabilities
 
 
273
 
 
3,450
 
 
 
 
 
 
 
 
 
Net assets acquired
 
$
10,698
 
$
7,307
 
2012 Acquisitions [Member]
 
Business Acquisition [Line Items]  
Schedule Of Purchase Price Allocations [Table Text Block]
The purchase price allocation above was translated into U.S. dollars based on the exchange rate in effect on the date of acquisition.
 
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
 
$
10,529
 
Fair value of contingent consideration
 
 
 
 
765
 
 
 
 
 
Total purchase price
 
$
531
 
$
2,182
 
$
720
 
$
10,529
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Purchase price allocation:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash
 
$
 
$
396
 
$
20
 
$
830
 
Accounts receivable
 
 
 
 
1,970
 
 
 
 
2,796
 
Other assets
 
 
 
 
411
 
 
898
 
 
527
 
Property, plant and equipment
 
 
26
 
 
46
 
 
5
 
 
76
 
Intangible assets
 
 
505
 
 
443
 
 
775
 
 
3,280
 
Goodwill
 
 
 
 
1,957
 
 
458
 
 
6,070
 
Total assets
 
 
531
 
 
5,223
 
 
2,156
 
 
13,579
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
 
 
 
 
2,708
 
 
428
 
 
1,456
 
Billings in excess of costs and estimated
    earnings on uncompleted contracts
 
 
 
 
247
 
 
1,008
 
 
282
 
Deferred tax liability
 
 
 
 
86
 
 
 
 
1,312
 
Total liabilities
 
 
 
 
3,041
 
 
1,436
 
 
3,050
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net assets acquired
 
$
531
 
$
2,182
 
$
720
 
$
10,529
 
2011 Acquisitions [Member]
 
Business Acquisition [Line Items]  
Schedule Of Purchase Price Allocations [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. The pro-forma impact of the acquisition is not material to our results of operations.
 
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