XML 45 R30.htm IDEA: XBRL DOCUMENT v3.6.0.2
Business Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 2016
Business Strategy, Inc. [Member]  
Business Acquisition [Line Items]  
Summary of the allocation of the aggregate fair values of the assets acquired and purchase price for the associate migrations
The final allocation of the fair values of the assets acquired and purchase price is summarized as follows (in thousands):
Fair values of net assets acquired:
 
Final Allocation
Equipment
 
$
70

Intangible assets, primarily customer relationships
 
4,041

Working capital, including work in progress
 
1,967

Deferred tax liabilities
 
(1,736
)
Goodwill
 
7,577

Fair value of net assets acquired
 
$
11,919

Fair value of purchase price
 
$
11,919

Lavante [Member]  
Business Acquisition [Line Items]  
Summary of the allocation of the aggregate fair values of the assets acquired and purchase price for the associate migrations
The preliminary allocation of the purchase price to the estimated fair values of assets acquired and liabilities assumed is presented below:
As of October 31, 2016
 
 
Cash and cash equivalents
 
$
28

Account receivables
 
207

Other Current Assets
 
92

Goodwill
 
2,146

Intangible Assets
 
6,178

Fixed Assets
 
98

Total Assets
 
8,749

Accounts payable
 
121

Deferred revenue
 
370

Other current liabilities
 
757

Total Liabilities
 
1,248

Total purchase price
 
$
3,669


Schedule of finite-lived intangible assets acquired as part of business combination
Our estimates of the fair values of identifiable intangible assets are presented below:
 
 
Fair values at October 31, 2016
Remaining useful lives (in months)
Trademarks
 
$
163

48
Patents
 
114

12
Software
 
5,901

48
Total intangible assets
 
$
6,178

 
Business acquisition, revenues and loss from continuing operations since acquisition and pro forma information
The revenue and loss from continuing operations of Lavante from the acquisition date through December 31, 2016 are presented below and included in our consolidated statements of operations. These amounts are not necessarily indicative of the results of operations that Lavante would have realized if it had continued to operate as a stand-alone company during the period presented, primarily due to costs that are now reflected in our unallocated corporate costs and not allocated to Lavante.
 
 
From October 31, 2016 to December 31, 2016
Revenue
 
$
383

Loss from continuing operations
 
$
(891
)
As required by ASC 805, the following unaudited pro forma statements of operations for the years ended December 31, 2016 and 2015 give effect to the Lavante acquisition as if it had been completed on January 1, 2015. The unaudited pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of what the operating results actually would have been during the periods presented had the Lavante acquisition been completed during the periods presented. In addition, the unaudited pro forma financial information does not purport to project future operating results. This information is preliminary in nature and subject to change based on final purchase price adjustments. The pro forma statements of operations do not reflect: (1) any anticipated synergies (or costs to achieve synergies) or (2) the impact of non-recurring items directly related to the Lavante acquisition.

 
 
December 31, 2016
December 31, 2015
Revenue from continuing operations (pro forma)
 
143,198

140,994

Loss from continuing operations (pro forma)
 
(3,418
)
(5,516
)