XML 31 R50.htm IDEA: XBRL DOCUMENT v3.3.0.814
Acquisition of Businesses - Schedule of Recognized Assets Acquired and Liabilities Assumed (Details)
$ in Thousands, € in Millions, £ in Millions
9 Months Ended
Nov. 24, 2014
EUR (€)
Nov. 24, 2014
USD ($)
Oct. 07, 2014
USD ($)
Sep. 16, 2014
GBP (£)
Sep. 16, 2014
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
Business Acquisition [Line Items]                
Purchase price, net of cash acquired           $ 430 $ 40,775  
Excess purchase price over fair value of net assets acquired (“goodwill”)           $ 186,319   $ 194,197
Blitz Communication Group Limited                
Business Acquisition [Line Items]                
Purchase price       £ 15.0 $ 24,416      
Cash acquired         (190)      
Purchase price, net of cash acquired         24,226      
Accounts receivable, net         264      
Inventory         433      
Prepaid expenses         410      
Property and equipment         5,951      
Intangible assets         8,692      
Total assets acquired         15,750      
Accounts payable         1,232      
Accrued liabilities         2,246      
Customer deposits         199      
Deferred tax liability         468      
Revolving credit facility         488      
Accrued dilapidations         417      
Total liabilities acquired         5,050      
Total fair value of net assets acquired         10,700      
Excess purchase price over fair value of net assets acquired (“goodwill”)         $ 13,526      
onPeak LLC                
Business Acquisition [Line Items]                
Purchase price     $ 42,950          
Cash acquired     (4,064)          
Purchase price, net of cash acquired     38,886          
Accounts receivable, net     4,008          
Prepaid expenses     640          
Property and equipment     2,450          
Other non-current assets     309          
Intangible assets     14,100          
Total assets acquired     21,507          
Accounts payable     738          
Accrued liabilities     3,341          
Customer deposits     4,225          
Deferred tax liability     1,576          
Other liabilities     309          
Total liabilities acquired     10,189          
Total fair value of net assets acquired     11,318          
Excess purchase price over fair value of net assets acquired (“goodwill”)     27,568          
Travel Planners, Inc                
Business Acquisition [Line Items]                
Purchase price     33,674          
Additional purchase price paid for tax election     896          
Cash acquired     (4,204)          
Working capital adjustment     (279)          
Purchase price, net of cash acquired     30,087          
Accounts receivable, net     1,450          
Prepaid expenses     120          
Property and equipment     93          
Intangible assets     14,400          
Total assets acquired     16,063          
Accounts payable     488          
Accrued liabilities     1,557          
Customer deposits     4,525          
Total liabilities acquired     6,570          
Total fair value of net assets acquired     9,493          
Excess purchase price over fair value of net assets acquired (“goodwill”)     $ 20,594          
N200 Limited and Affiliates                
Business Acquisition [Line Items]                
Purchase price € 9.7 $ 12,068            
Cash acquired   (943)            
Working capital adjustment   458            
Contingent consideration   1,145            
Purchase price, net of cash acquired   12,728            
Accounts receivable, net   1,732            
Inventory   46            
Prepaid expenses   115            
Property and equipment   1,280            
Intangible assets   3,682            
Total assets acquired   6,855            
Accounts payable   421            
Accrued liabilities   1,057            
Customer deposits   569            
Deferred tax liability   911            
Other liabilities   106            
Total liabilities acquired   3,064            
Total fair value of net assets acquired   3,791            
Excess purchase price over fair value of net assets acquired (“goodwill”)   $ 8,937