XML 75 R53.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2011
Estimated Fair Value of Identifiable Intangible Assets Acquired

The estimated fair value of identifiable intangible assets acquired in the acquisition of TermNet and the related estimated weighted average useful lives are as follows:

 

 

    Fair Value
(in millions)
    Weighted Average
Useful Lives
 

Customer relationships

  $ 10.0        7.0 years   

Channel relationships

    1.6        10.0 years   

Covenants-not-to-compete

    0.1        2.0 years   
 

 

 

   

 

 

 

Total acquired identifiable intangible assets

  $ 11.7        7.3 years   
 

 

 

   

 

 

 

 

The Amounts of The Assets Acquired and Liabilities Assumed Recognized

The following table summarizes the consideration paid for TMS and the amounts of the assets acquired and liabilities assumed recognized on April 1, 2010 (the acquisition date), as well as the fair value at the acquisition date of the noncontrolling interest in TMS. TSYS assumed no liabilities in connection with the acquisition.

 

 

(in thousands)       

Consideration:

  

Cash

   $ 150,450   

Equity instruments

       

Contingent consideration arrangement

       
  

 

 

 

Fair value of total consideration transferred

     150,450   

Fair value of TSYS’ equity interest in TMS held before the business combination

       
  

 

 

 
   $ 150,450   
  

 

 

 

Acquisition-related costs (included in selling, general, and administrative expenses in TSYS’ income statement for the twelve months ended December 31, 2010)

   $ 4,130   
  

 

 

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

  

Cash

   $ 1,919   

Property and equipment

     1,788   

Software

     243   

Identifiable intangible assets

     100,800   

Other assets

     1,204   

Financial liabilities

       

Liability arising from a contingency

       
  

 

 

 

Total identifiable net assets

     105,954   

Noncontrolling interest in TMS

     (111,000

Goodwill

     155,496   
  

 

 

 
   $ 150,450   
  

 

 

 

 

Amounts of TMS' Revenue and Earnings Included in TSYS Consolidated Income Statement

The amounts of TMS’ revenue and earnings included in TSYS’ consolidated income statement for the years ended December 31, 2011 and 2010, and the pro forma revenue and earnings of the combined entity had the acquisition date been January 1, 2010 are:

 

 

(in thousands)   Revenue     Net Income
Attributable
to TSYS
Common
Shareholders
    Basic EPS
Attributable
to TSYS
Common
Shareholders
    Diluted EPS
Attributable
to TSYS
Common

Shareholders
 

Actual from 1/1/2011-12/31/2011

  $ 1,808,966      $ 220,559      $ 1.15      $ 1.15   

Actual from 1/1/2010-12/31/2010

  $ 1,717,577      $ 193,947      $ 0.99      $ 0.99   

Supplemental pro forma for 1/1/2010-12/31/2010

  $ 1,745,244      $ 202,242      $ 1.03      $ 1.03

 

TermNet
 
Summary of Consideration Paid and Recognized Amounts of Assets Acquired and Liabilities Assumed

The following table summarizes the consideration paid for TermNet and the recognized amounts of identifiable assets acquired and liabilities assumed effective May 2, 2011:

 

 

 

(in thousands)       
  

Cash and restricted cash

   $ 2,691   

Accounts receivable, net

     10,253   

Other assets

     1,516   

Identifiable intangible assets

     11,740   

Goodwill

     28,918   

Accounts payable

     (5,578 )

Accrued compensation

     (2,683

Deferred income tax liability

     (4,506

Other liabilities

     (351
  

 

 

 

Total consideration

   $ 42,000