XML 118 R42.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2019
Acquisitions [Abstract]  
Acquisitions The following table summarizes the fair value of consideration transferred for the acquisitions disclosed above (in thousands):


 
Innuvate
   
Treviso
   
L&W Holdings
   
Total
 
Total cash consideration
 
$
17,587
   
$
14,648
   
$
   
$
32,235
 
Shares issued in conjunction with acquisition
   
5,863
     
69,252
     
25,000
     
100,115
 
Total consideration
 
$
23,450
   
$
83,900
   
$
25,000
     
132,350
 
Previously held equity interest in equity method Investments(1)
   
8,748
     
30,281
     
     
39,029
 
Total
 
$
32,198
   
$
114,181
   
$
25,000
   
$
171,379
 

(1)
The acquisitions of Innuvate and Treviso are considered step acquisitions, and accordingly, the Company remeasured its pre-existing 27% equity interest in Innuvate and 35% of Treviso immediately prior to completion of the acquisition to its estimated fair value of approximately $39.0 million. As a result of the remeasurement, the Company recorded a gain of approximately $13.6 million within other income (expense), during the first quarter of 2018, representing the excess of the approximate $39.0 million estimated fair value of its pre-existing 27% equity interest in Innuvate and 35% equity interest of Treviso over its transaction date carrying value of approximately $25.4 million.

The following table summarizes the fair value of the assets acquired for the acquisitions disclosed above (in thousands):


Innuvate
 
Treviso
 
L&W Holdings
 
Net assets acquired:
Life
 
Amount
 
Life
 
Amount
 
Life
 
Amount
 
Total current assets
   
$
6,219
     
$
19,659
     
$
7,353
 
Fixed assets
     
9,291
       
33,282
       
114
 
Customer list
9 years
   
5,100
 
9 years
   
16,500
 
7 years
   
6,500
 
Order backlog
5 months
   
200
 
10 months
   
4,700
 
4 months
   
900
 
Trademarks
7 years
   
900
 
6 years
   
1,300
 
5 years
   
600
 
Total current liabilities
     
(3,942
)
     
(3,740
)
     
(1,495
)
Other non-current liabilities
     
       
       
(1,731
)
Total identifiable net assets acquired
     
17,768
       
71,701
       
12,241
 
Goodwill
     
17,230
       
42,480
       
12,759
 
Fair value of noncontrolling interest
     
(2,800
)
     
       
 
Total consideration and value to be allocated to net assets
   
$
32,198
     
$
114,181
     
$
25,000