XML 68 R36.htm IDEA: XBRL DOCUMENT v2.4.1.9
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2014
Acquisitions  
Business Acquisition, Pro Forma Information
The following tables present the unaudited pro forma consolidated results of operations for the years ended December 31, 2013 and 2012 as if the Homeward fee-based business, ResCap fee-based business and Equator transactions had occurred at the beginning of the periods presented.
 
 
Year ended
December 31, 2013
(in thousands, except per share amounts)
 
As reported
 
Pro forma
 
 
 
 
 
Revenue
 
$
768,357

 
$
854,098

Net income attributable to Altisource
 
129,973

 
132,907

Earnings per share — diluted
 
5.19

 
5.31


 
 
Year ended
December 31, 2012
(in thousands, except per share amounts)
 
As reported
 
Pro forma
 
 
 
 
 
Revenue
 
$
568,360

 
$
781,834

Net income attributable to Altisource
 
110,627

 
129,229

Earnings per share — diluted
 
4.43

 
5.18

Homeward servicing portfolio  
Acquisitions  
Schedule of the adjusted allocation of the purchase price
The final adjusted allocation of the purchase price is as follows:
(in thousands)
 
 
 
 
 
Premises and equipment
 
$
1,559

Customer relationship
 
75,609

Goodwill
 
2,039

 
 
79,207

Accounts payable and accrued expenses
 
(3,390
)
 
 
 
Purchase price
 
$
75,817

Schedule of estimated life of identified assets acquired
 
 
Estimated life
(in years)
 
 
 
Premises and equipment
 
3 - 5
Customer relationship
 
7
Equator  
Acquisitions  
Schedule of the adjusted allocation of the purchase price
The final adjusted allocation of the purchase price is as follows:

 
 
Initial purchase price allocation
 
Adjustments
 
Adjusted purchase price allocation
(in thousands)
 
 
 
 
 
 
 
 
 
 
Accounts receivable
 
$
9,293

 
$
3,490

 
$
12,783

Prepaid expenses and other current assets
 
954

 
(393
)
 
561

Premises and equipment
 
16,974

 

 
16,974

Customer relationships, trademarks and trade names
 
43,393

 

 
43,393

Goodwill
 
82,460

 

 
82,460

Other non-current assets
 
242

 
78

 
320

Assets acquired
 
153,316

 
3,175

 
156,491

Accounts payable and accrued expenses
 
(7,232
)
 
536

 
(6,696
)
Deferred revenue
 
(36,689
)
 

 
(36,689
)
Liabilities assumed
 
(43,921
)
 
536

 
(43,385
)
 
 
 
 
 
 
 
Purchase price
 
$
109,395

 
$
3,711

 
$
113,106

Schedule of estimated life of identified assets acquired
 
 
Estimated life
(in years)
 
 
 
Premises and equipment (excluding internally developed software)
 
3 - 5
Internally developed software (included in premises and equipment)
 
7
Customer relationships (weighted average)
 
15
Trade names
 
4
Schedule of Business Acquisitions by Acquisition Change in Contingent Consideration and Goodwill Impairment
The following table presents the impact of the change in the fair value of the Equator Earn Out and Equator goodwill impairment for the year ended December 31, 2014, which are included in selling, general and administrative expenses in the consolidated statements of operations:
(in thousands)
 
 
 
 
 
Change in the fair value of Equator Earn Out
 
$
(37,924
)
Goodwill impairment
 
37,473

 
 
 
 
 
$
(451
)
Mortgage Builder  
Acquisitions  
Schedule of the adjusted allocation of the purchase price
The preliminary allocation of the purchase price is as follows:
(in thousands)
 
 
 
 
 
Cash
 
$
726

Accounts receivable, net
 
1,120

Prepaid expenses
 
38

Premises and equipment, net
 
553

Software
 
1,509

Trademarks and trade names
 
209

Customer relationship
 
4,824

Goodwill
 
9,135

 
 
18,114

Accounts payable and accrued expenses
 
(881
)
 
 
 
Purchase price
 
$
17,233

Owners.com  
Acquisitions  
Schedule of the adjusted allocation of the purchase price
The preliminary allocation of the purchase price is as follows:

(in thousands)
 
 
 
 
 
Accounts receivable, net
 
$
41

Prepaid expenses
 
32

Software
 
501

Trademarks and trade names
 
1,431

Goodwill
 
19,775

 
 
21,780

Accounts payable
 
(41
)
 
 
 
Purchase price
 
$
21,739