XML 38 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2017
Business Combinations [Abstract]  
Schedule of Consideration Paid and Estimated Fair Value of Tangible and Intangible Net Assets Acquired
The table below sets forth the purchase consideration and the preliminary allocation to estimated fair value of the tangible and intangible net assets acquired (in thousands):
    
 
March 8, 2017
Calculation of Purchase Consideration:
 
Cash paid, net of working capital adjustment
$
148,500

Assumed stock options
1,375

Total consideration
$
149,875

Estimated Tangible and Intangible Net Assets:
 
Cash
$
211

Accounts receivable
11,342

Current assets
823

Long-term assets
4,446

Customer relationships
93,260

Developed technology
4,770

Trade name
170

Current liabilities
(1,577
)
Long-term liabilities
(281
)
Goodwill
36,711

Total estimated tangible and intangible net assets
$
149,875

The table below sets forth the purchase consideration and the preliminary allocation to estimated fair value of the tangible and intangible net assets acquired (in thousands):
    
 
January 1, 2017
Calculation of Purchase Consideration:
 
Cash paid, net of working capital adjustment
$
6,000

 
 
Estimated Tangible and Intangible Net Assets:
 
Developed technology
$
3,400

Current liabilities
(58
)
Goodwill
2,658

Total estimated tangible and intangible net assets
$
6,000

Business Acquisition, Pro Forma Information
The pro forma adjustments were based on available information and upon assumptions that we believe are reasonable to reflect the impact of these acquisitions on our historical financial information on a supplemental pro forma basis, as follows (in thousands):
 
Pro Forma Six Months Ended June 30,
 
2017
 
2016
 
(unaudited)
Revenue
$
171,252

 
$
152,787

Net income / (loss)
21,445

 
(7,243
)
Net income / (loss) per diluted share
$
0.44

 
$
(0.15
)
The following table presents the revenue and earnings of the business combinations in the year of acquisition as reported within the consolidated financial statements for the six months ended June 30, 2017 (in thousands):
 
Six Months Ended 
 June 30, 2017
Revenue
$
12,252

Net loss
(3,522
)