XML 91 R75.htm IDEA: XBRL DOCUMENT v3.3.1.900
FAIR VALUE (NARRATIVE) (DETAILS) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Aug. 08, 2014
Feb. 28, 2014
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Dec. 31, 2015
Dec. 31, 2014
Aug. 09, 2013
Business acquisitions, Contingent Consideration [Line Items]                      
Average interest rate on annual borrowings                 1.20% 1.20%  
Future Value of Liabilities Incurred From Business Acquisitions     $ 13,800           $ 13,800    
Valuation Technique on Contingent Consideration                 Contingent Consideration - The Company recorded contingent consideration related to the acquisitions of iKnowtion, Guidon, TSG, WebMetro, Sofica and rogenSi. These contingent payables were recognized at fair value using a discounted cash flow approach and a discount rate of 21.0%, 21.0%, 4.6%, 5.3%, 5.0%, or 4.6%, respectively. The discount rates vary dependent on the specific risks of each acquisition including the country of operation, the nature of services and complexity of the acquired business, and other factors. These measurements were based on significant inputs not observable in the market. The Company will accrete interest expense each period using the effective interest method until the future value of these contingent payables reaches their expected future value of $13.8 million. Interest expense related to all recorded contingent payables is included in Interest expense in the Consolidated Statements of Comprehensive Income (Loss).    
Technology Solutions Group [Member]                      
Business acquisitions, Contingent Consideration [Line Items]                      
Increase (decrease) in contingent consideration payable           $ 3,900   $ 4,000      
Sofica [Member]                      
Business acquisitions, Contingent Consideration [Line Items]                      
Future Value of Liabilities Incurred From Business Acquisitions   $ 3,800                  
Valuation Technique on Contingent Consideration   The fair value of the contingent consideration was measured based on significant inputs not observable in the market (Level 3 inputs). Key assumptions include a discount rate of 5.0% and expected future value of payments of $4.0 million. The $4.0 million of expected future payments was calculated using a probability weighted EBITDA assessment with the highest probability associated with Sofica achieving the targeted EBITDA for each earn-out year.                  
Increase (decrease) in contingent consideration payable         $ 500 600 $ 1,800        
WebMetro [Member]                      
Business acquisitions, Contingent Consideration [Line Items]                      
Future Value of Liabilities Incurred From Business Acquisitions                     $ 2,600
Valuation Technique on Contingent Consideration                 The fair value of the contingent payments was measured based on significant inputs not observable in the market (Level 3 inputs). Key assumptions include a discount rate of 5.3% and expected future value of payments of $2.6 million. The $2.6 million of expected future payments was calculated using probability weighted EBITDA assessment with the highest probability associated with WebMetro achieving the targeted EBITDA for each earn-out year.    
Increase (decrease) in contingent consideration payable             $ 1,700        
rogenSi [Member]                      
Business acquisitions, Contingent Consideration [Line Items]                      
Future Value of Liabilities Incurred From Business Acquisitions $ 15,300                    
Valuation Technique on Contingent Consideration The fair value of the contingent consideration was measured by applying a probability weighted discounted cash flow model based on significant inputs not observable in the market (Level 3 inputs). Key assumptions include a discount rate of 4.6% and expected future value of payments of $15.3 million. The $15.3 million of expected future payments was calculated using a probability weighted EBITDA assessment with the highest probability associated with rogenSi achieving the targeted EBITDA for each earn-out year.                    
Increase (decrease) in contingent consideration payable     $ 300 $ 800   $ 500