XML 28 R17.htm IDEA: XBRL DOCUMENT v3.4.0.3
Acquisition (Tables)
3 Months Ended
Mar. 31, 2016
Dealix [Member]  
Fair value of assets and liabilities assumed
    (in thousands)  
Net identifiable assets acquired:        
Total tangible assets acquired   $ 9,778  
Total liabilities assumed     2,488  
Net identifiable assets acquired     7,290  
         
Definite-lived intangible assets acquired     7,655  
Indefinite-lived intangible assets acquired     2,200  
Goodwill     7,326  
    $ 24,471  
Acquired intangible assets
 

 

Valuation Method

 

Estimated

Fair Value

 

Estimated

Useful Life (1)

      (in thousands)   (years)
           
Customer relationships Excess of earnings (2)   $ 7,020   10
Trademark/trade names – Autotegrity Relief from Royalty (3)     120   3
Trademark/trade names – UsedCars.com Relief from Royalty (3)     2,200   Indefinite
Developed technology Cost Approach (4)     515   3
     Total purchased intangible assets     $ 9,855    

 

(1)   Determination of the estimated useful lives of the individual categories of purchased intangible assets was based on the nature of the applicable intangible asset and the expected future cash flows to be derived from such intangible asset. Amortization of intangible assets with definite lives is recognized over the shorter of the respective life of the agreement or the period of time the assets are expected to contribute to future cash flows.  
(2) The excess of earnings method estimates a purchased intangible asset's value based on the present value of the prospective net cash flows (or excess earnings) attributable to it. The value attributed to these intangibles was based on projected net cash inflows from existing contracts or relationships.  
(3) The relief from royalty method is an earnings approach which assesses the royalty savings an entity realizes since it owns the asset and isn’t required to pay a third party a license fee for its use.  
(4) The cost approach estimates the cost required to repurchase or reproduce the intangible assets. The method takes into account technological and economic obsolescence of the technology.  
Autoweb [Member]  
Fair value of consideration transferred
    (in thousands)  
Series B Preferred Stock   $ 20,989  
Series B Preferred warrants to purchase 148,240 shares of Series B Preferred Stock     2,542  
Cash     279  
Fair value of prior ownership in AutoWeb     4,016  
    $ 27,826  
Fair value of assets and liabilities assumed
    (in thousands)  
Net identifiable assets acquired:        
Total tangible assets acquired   $ 4,456  
Total liabilities assumed     543  
Net identifiable assets acquired     3,913  
         
Definite-lived intangible assets acquired     17,690  
Goodwill     5,954  
    $ 27,557  
Acquired intangible assets
 

 

Valuation Method

 

Estimated

Fair Value

   

Estimated

Useful Life (1)

 
      (in thousands)     (years)  
               
Customer relationships Excess of earnings (2)   $ 7,470       4  
Trademark/trade names Relief from Royalty (3)     2,600       6  
Developed technology Excess of earnings (4)     7,620       7  
     Total purchased intangible assets     $ 17,690          

 

(1)   Determination of the estimated useful lives of the individual categories of purchased intangible assets was based on the nature of the applicable intangible asset and the expected future cash flows to be derived from such intangible asset. Amortization of intangible assets with definite lives is recognized over the shorter of the respective life of the agreement or the period of time the assets are expected to contribute to future cash flows.  
(2) The excess of earnings method estimates a purchased intangible asset's value based on the present value of the prospective net cash flows (or excess earnings) attributable to it. The value attributed to these intangibles was based on projected net cash inflows from existing contracts or relationships.  
(3) The relief from royalty method is an earnings approach which assesses the royalty savings an entity realizes since it owns the asset and isn’t required to pay a third party a license fee for its use.  
(4) The excess of earnings method estimates a purchased intangible asset's value based on the present value of the prospective net cash flows (or excess earnings) attributable to it. The method takes into account technological and economic obsolescence of the technology.  
Dealix/Autotegrity and AutoWeb [Member]  
Pro forma information
   

Three Months Ended

March 31, 2015

 
    (in thousands)  
Unaudited pro forma consolidated results:      
   Revenues   $ 38,634  
   Net income   $ 1,502