XML 42 R27.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions - Acquisitions (Tables)
12 Months Ended
Dec. 31, 2016
DAMI  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table presents the summary of the assets acquired and liabilities assumed as of the acquisition date, as well as the acquisition accounting adjustments. The final acquisition accounting adjustments did not have a significant effect on the consolidated statements of earnings.
(In Thousands)
Amounts Recognized as of Acquisition Date1
 
Acquisition Accounting Adjustments2
 
Amounts Recognized as of Acquisition Date (as adjusted)
Purchase Price
$
54,900

 
$

 
$
54,900

 
 
 
 
 
 
Estimated Fair Value of Identifiable Assets Acquired and Liabilities Assumed
 
 
 
 
 
Cash and Cash Equivalents
4,185

 

 
4,185

Loans Receivable3
89,186

 
(60
)
 
89,126

Receivables
45

 

 
45

Property, Plant and Equipment
2,754

 

 
2,754

Other Intangibles4
3,400

 
(500
)
 
2,900

Income Tax Receivable
728

 

 
728

Prepaid Expenses and Other Assets
671

 

 
671

Deferred Income Tax Assets
375

 
2,115

 
2,490

Total Identifiable Assets Acquired
101,344

 
1,555

 
102,899

Accounts Payable and Accrued Expenses
(1,709
)
 
(1,265
)
 
(2,974
)
Debt
(45,025
)
 

 
(45,025
)
Total Liabilities Assumed
(46,734
)
 
(1,265
)
 
(47,999
)
Goodwill
290

 
(290
)
 

Net Assets Acquired
$
54,900

 
$

 
$
54,900

1 As previously reported in the notes to the consolidated financial statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2015.
2 The acquisition accounting adjustments primarily relate to the resolution of certain income tax-related matters and contingencies that existed as of the acquisition date.
3 Contractually required amounts due at the acquisition date were $94.2 million.
4 Identifiable intangible assets are further disaggregated in the table below.
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination
The intangible assets attributable to the DAMI acquisition are comprised of the following:
 
Fair Value
(in thousands)
 
Weighted Average Life
(in years)
Technology
$
2,550

 
5.0
Non-compete Agreements
350

 
5.0
Total Acquired Intangible Assets
$
2,900

 
 
Progressive  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table presents the summary of the assets acquired and liabilities assumed as of the April 14, 2014 acquisition date, as well as the acquisition adjustments.
(In Thousands)
Amounts Recognized as of Acquisition Date (as adjusted)1
 
Acquisition Accounting Adjustments2
 
Amounts Recognized as of Acquisition Date (as adjusted)
Purchase Price
$
705,810

 
$

 
$
705,810

 
 
 
 
 
 
Estimated Fair Value of Identifiable Assets Acquired and Liabilities Assumed
 
 
 
 
 
Cash and Cash Equivalents
5,810

 

 
5,810

Receivables2, 3
27,581

 
(4,245
)
 
23,336

Lease Merchandise2
141,185

 
110

 
141,295

Property, Plant and Equipment
4,010

 

 
4,010

Other Intangibles4
325,000

 

 
325,000

Prepaid Expenses and Other Assets
893

 

 
893

Total Identifiable Assets Acquired
504,479

 
(4,135
)

500,344

Accounts Payable and Accrued Expenses2
(29,104
)
 
3,049

 
(26,055
)
Deferred Income Taxes Payable2
(48,749
)
 
(335
)
 
(49,084
)
Customer Deposits and Advance Payments
(10,000
)
 

 
(10,000
)
Total Liabilities Assumed
(87,853
)
 
2,714

 
(85,139
)
Goodwill5
289,184

 
1,421

 
290,605

Net Assets Acquired
$
705,810


$


$
705,810

1 As previously reported in the notes to consolidated financial statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2014, which includes the effects of certain acquisition accounting adjustments recognized in 2014.
2 The acquisition accounting adjustments recognized in 2015 related to the resolution of income tax uncertainties and sales tax exposures, which also impacted the fair value estimates of receivables and lease merchandise related to the secondary escrow amount, subsequent to the acquisition date.
3 Receivables include $13.4 million related to the secondary escrow amount, which the Company expects to recover prior to April 14, 2017. The gross amount due under customer-related receivables acquired was $22.7 million, of which $10.9 million was expected to be uncollectible.
4 Identifiable intangible assets are further disaggregated in the following table.
5 The total goodwill recognized in conjunction with the Progressive acquisition has been assigned to the Progressive operating segment. Of the goodwill recognized as part of this acquisition, $247.0 million is expected to be deductible for tax purposes. The primary reasons the purchase price of the acquisition exceeded the fair value of the net assets acquired, which resulted in the recognition of goodwill, is related to synergistic value created from the combination of Progressive’s virtual customer payment capabilities with the Company’s leading traditional lease-to-own model. Goodwill also includes certain other intangible assets that do not qualify for separate recognition, such as an assembled workforce.
Schedule of Business Acquisitions, by Acquisition
The following table details the sources of cash for the purchase price of the Company’s acquisition of Progressive:
(In Thousands)
 
Proceeds from Private Placement Note Issuance
$
300,000

Proceeds from Term Loan
126,250

Proceeds from Revolving Credit Facility
65,000

Cash Consideration
185,454

Deferred Cash Consideration
29,106

Purchase Price
$
705,810

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination
The intangible assets attributable to the Progressive acquisition are comprised of the following:
 
 
Fair Value
(in thousands)
 
Weighted Average Life
(in years)
Internal Use Software
 
$
14,000

 
3.0
Technology
 
66,000

 
10.0
Trade Names and Trademarks
 
53,000

 
Indefinite
Customer Lease Contracts
 
11,000

 
1.0
Merchant Relationships
 
181,000

 
12.0
Total Acquired Intangible Assets1
 
$
325,000

 
 
1 Acquired definite-lived intangible assets have a total weighted average life of 10.6 years.
Business Acquisition, Pro Forma Information
The following table presents unaudited consolidated pro forma information as if the acquisition of Progressive had occurred on January 1, 2013:
 
Twelve Months Ended December 31, 2014
(In Thousands)
As Reported
 
Pro Forma
Revenues
$
2,695,033

 
$
2,851,631

Net Earnings
78,233

 
86,038