XML 46 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions
9 Months Ended
Mar. 31, 2013
Acquisitions

5. Acquisitions

Acquisitions in Fiscal Year 2013

The Company did not complete any acquisitions during the nine months ended March 31, 2013.

Acquisitions in Fiscal Year 2012

In fiscal year 2012, the Company acquired certain assets of Ziff Davis Enterprise from Enterprise Media Group, Inc., a New York-based online media and marketing company in the business-to-business technology market, to broaden its registered user database and brand name in the business-to-business technology market. Additionally, the Company acquired 100% of the outstanding equity interests of NarrowCast Group, LLC, or ITBE, to broaden its registered user database and media access in the business-to-business technology market. The Company also acquired the operations of eleven online publishing businesses. The Company recorded $4.6 million in earn-out payments related to a prior period acquisition as an addition to goodwill.

The total purchase prices recorded were as follows (in thousands):

 

     Ziff Davis      ITBE      Other      Total  

Cash

   $ 17,270       $ 23,961       $ 14,620       $ 55,851   

Fair value of debt (net of imputed interest)

     —           —           9,696       $ 9,696   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 17,270       $ 23,961       $ 24,316       $ 65,547   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The acquisitions were accounted for as business combinations. The Company allocated the purchase price to tangible assets acquired, liabilities assumed and identifiable intangible assets acquired based on their estimated fair values. The excess of the purchase price over the aggregate fair value was recorded as goodwill. The goodwill is deductible for tax purposes. The following table summarizes the allocation of the purchase price and the estimated useful lives of the identifiable intangible assets acquired as of the date of the acquisitions (in thousands):

 

     Ziff Davis     ITBE     Other      Total     Estimated
Useful Life

Tangible assets acquired

   $ —        $ 3,597      $ —         $ 3,597     

Liabilities assumed

     (255     (1,868     —           (2,123  

Customer/publisher/advertiser relationships

     4,120        3,230        435         7,785      3-5 years

Content

     500        420        4,541         5,461      2-5 years

Website/trade/domain names

     4,630        2,220        1,250         8,100      4-8 years

Registered user database

     6,320        4,220        —           10,540      3 years

Acquired technology and other

     —          —          560         560      4-5 years

Noncompete agreements

     —          100        87         187      1-3.5 years

Goodwill

     1,955        12,042        17,443         31,440      Indefinite
  

 

 

   

 

 

   

 

 

    

 

 

   
   $ 17,270      $ 23,961      $ 24,316       $ 65,547     
  

 

 

   

 

 

   

 

 

    

 

 

   

Pro Forma Financial Information

The unaudited pro forma financial information in the table below summarizes the combined results of operations for the Company and other companies that were acquired since the beginning of fiscal year 2012. The pro forma financial information includes the business combination accounting effects resulting from these acquisitions, including amortization charges from acquired intangible assets and the related tax effects, as though the acquisitions were effected as of the beginning of fiscal year 2012. The unaudited pro forma financial information as presented below is for informational purposes only and is not indicative of the results of operations that would have been achieved if the acquisitions had taken place at the beginning of fiscal year 2012.

 

     Three Months Ended
March 31,

(In thousands)
     Nine Months Ended
March 31,

(In thousands)
 
     2013     2012      2013     2012  

Net revenue

   $ 79,017      $ 94,230       $ 230,962      $ 291,629   

Net (loss) income

   $ (2,162   $ 3,094       $ (66,904   $ 10,414   

Basic net (loss) income per share

   $ (0.05   $ 0.07       $ (1.56   $ 0.22   

Diluted net (loss) income per share

   $ (0.05   $ 0.07       $ (1.56   $ 0.22