XML 65 R50.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 21 - Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Matrix Acquisition [Member]  
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
Accounts receivable (1)
  $ 21,546  
Other current assets
    11,253  
Property and equipment
    4,293  
Intangibles
    247,500  
Goodwill (2)
    210,071  
Other non-current assets
    3,953  
Deferred taxes, net
    (80,681 )
Accounts payable and accrued liabilities
    (24,175 )
Other non-current liabilities
    (554 )
Total
  $ 393,206  
Schedule of Business Acquisitions, Purchase Price [Table Text Block]
Cash (including working capital adjustment)
  $ 354,637  
Equity consideration (valued using October 23, 2014 stock price)
    38,569  
Total purchase price
  $ 393,206  
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
 
 
Type
 
Life (in years)
 
 
Value
 
Trademarks and trade names
 
Indefinite Lived
  N/A     $ 25,900  
Customer relationships
 
Amortizable
 
10
      181,300  
Developed technology
 
Amortizable
 
5
      40,300  
       
9.1*
    $ 247,500  
Business Acquisition, Pro Forma Information [Table Text Block]
 
 
Year ended December 31,
 
 
 
2014
 
 
2013
 
Actual Ingeus:
 
 
 
 
 
 
 
 
Revenue
  $ 179,307     $ -  
Net income
  $ 13,936     $ -  
                 
Actual Matrix:
 
 
 
 
 
 
 
 
Revenue
  $ 43,331     $ -  
Net income
  $ 1,348     $ -  
                 
Proforma:
 
 
 
 
 
 
 
 
Revenue
  $ 1,456,736     $ 1,312,332  
Net income
  $ 43,868     $ 20,103  
Diluted earnings per share
  $ 2.74     $ 1.31  
Ingeus Acquisition [Member]  
Notes Tables  
Business Acquisition Purchase Price [Table Text Block]
Cash
  $ 92,279  
Cash - Adjustment amount (1)
    2,180  
Fair value of contingent consideration
    29,893  
Total purchase price
  $ 124,352  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
Cash
  $ 37,159  
Accounts receivable
    34,125  
Other current assets
    14,343  
Property and equipment
    10,501  
Intangibles
    65,700  
Goodwill (2)
    35,484  
Current liabilities
    (49,026 )
Other non-current liabilities
    (23,934 )
Total
  $ 124,352  
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
 
 
 
Type
 
Life (in years)
 
 
Value
 
Customer relationships
   
Amortizable
 
10
    $ 43,700  
Trademarks and trade names
   
Amortizable
 
10
      18,000  
Developed technology
   
Amortizable
 
5
      4,000  
         
9.7*
    $ 65,700