XML 43 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions (Tables)
12 Months Ended
Jan. 31, 2016
Zinc Ahead Inc [Member]  
Business Acquisition [Line Items]  
Summary of Estimated Fair Values of Assets Acquired and Liabilities Assumed at Acquisition Date

The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the acquisition date (in thousands):

 

 

Useful Lives of

Intangible

Assets

 

Fair Value

 

Purchase price

 

 

 

 

 

Cash

 

 

$

119,935

 

 

 

 

 

 

 

Allocation of purchase price

 

 

 

 

 

Cash

 

 

$

3,107

 

Accounts receivable

 

 

 

4,600

 

Other current and non-current assets

 

 

 

5,140

 

Deferred tax liabilities, net

 

 

 

(12,316

)

Other current and non-current liabilities

 

 

 

(8,730

)

Net liabilities

 

 

$

(8,199

)

 

 

 

 

 

 

Customer contracts and relationships

10 years

 

$

31,823

 

Software

4.5 years

 

 

10,063

 

Brand

3.5 years

 

 

1,141

 

Purchased intangible assets

 

 

$

43,027

 

 

 

 

 

 

 

Goodwill

 

 

$

85,107

 

 

 

 

 

 

 

Total purchase price

 

 

$

119,935

 

 

Schedule of Unaudited Pro Forma Information

The unaudited pro forma results do not reflect any cost saving synergies from operating efficiencies or the effect of the incremental costs incurred in integrating the two companies. Accordingly, these unaudited pro forma results are presented for informational purpose only and are not necessarily indicative of what the actual results of operations of the combined company would have been if the acquisition had occurred at the beginning of the period presented, nor are they indicative of future results of operations (in thousands):

 

 

For the Fiscal Year Ended

January 31,

 

 

2016

 

 

2015

 

 

(Unaudited)

 

Pro forma revenues

$

428,059

 

 

$

339,053

 

Pro forma net income

$

48,706

 

 

$

34,211

 

Pro forma net income per share attributable to Class A and Class B common stockholders:

 

 

 

 

 

 

 

Basic

$

0.37

 

 

$

0.27

 

Diluted

$

0.34

 

 

$

0.24

 

 

Qforma CrowdLink [Member]  
Business Acquisition [Line Items]  
Summary of Estimated Fair Values of Assets Acquired and Liabilities Assumed at Acquisition Date

The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the acquisition date (in thousands):

 

 

Useful Lives of

Intangible

Assets

 

Fair Value

 

Purchase price

 

 

 

 

 

Cash

 

 

$

9,750

 

 

 

 

 

 

 

Allocation of purchase price

 

 

 

 

 

Cash

 

 

$

56

 

Accounts receivable

 

 

 

1,085

 

Deferred tax assets, net

 

 

 

143

 

Other current and non-current assets

 

 

 

50

 

Other current and non-current liabilities

 

 

 

(731

)

Net assets

 

 

$

603

 

 

 

 

 

 

 

Database

5 years

 

$

1,800

 

Customer relationships

4 years

 

 

800

 

Software

5 years

 

 

500

 

Existing technology

5 years

 

 

200

 

Purchased intangible assets

 

 

$

3,300

 

 

 

 

 

 

 

Goodwill

 

 

$

5,847

 

 

 

 

 

 

 

Total purchase price

 

 

$

9,750