Annual report pursuant to Section 13 and 15(d)

Business combinations (Tables)

v2.4.0.8
Business combinations (Tables)
12 Months Ended
Sep. 30, 2014
HML
 
Business combinations  
Schedule of assets and liabilities recorded in the Company's financial statements at their fair values at the acquisition date

The assets and liabilities of HML recorded in our financial statements at the acquisition date are summarized below (in thousands):

                                                                                                                                                                                                              

 

 

Updated through
September 30, 2013

 

Adjustments

 

Updated through
September 30, 2014

 

Cash consideration, net of cash acquired

 

$

71,435

 

$

 

$

71,435

 

Stock consideration

 

 

6,425

 

 

 

 

6,425

 

 

 

 

 

 

 

 

 

Purchase consideration, net of cash acquired

 

$

77,860

 

$

 

$

77,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable and unbilled receivables

 

$

7,671

 

$

 

$

7,671

 

Other current assets

 

 

1,382

 

 

 

 

1,382

 

Property and equipment

 

 

2,752

 

 

 

 

2,752

 

Intangible assets

 

 

20,542

 

 

 

 

20,542

 

 

 

 

 

 

 

 

 

Total identifiable assets acquired

 

 

32,347

 

 

 

 

32,347

 

 

 

 

 

 

 

 

 

Accounts payable and other liabilities

 

 

6,228

 

 

 

 

6,228

 

Deferred revenue

 

 

1,149

 

 

 

 

1,149

 

Current income tax liability

 

 

612

 

 

144

 

 

756

 

Deferred tax liability

 

 

4,814

 

 

(113

)

 

4,701

 

 

 

 

 

 

 

 

 

Total liabilities assumed

 

 

12,803

 

 

31

 

 

12,834

 

 

 

 

 

 

 

 

 

Net identifiable assets acquired

 

 

19,544

 

 

(31

)

 

19,513

 

Goodwill

 

 

58,316

 

 

31

 

 

58,347

 

 

 

 

 

 

 

 

 

Net assets acquired

 

$

77,860

 

$

 

$

77,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of valuation of the intangible assets acquired

        The valuation of the intangible assets acquired is summarized below (in thousands).

                                                                                                                                                                                                             

 

 

Useful life

 

Fair value

 

Customer relationships

 

20 years

 

$

19,933 

 

Technology-based intangible assets

 

2 years

 

 

609 

 

 

 

 

 

 

 

Total intangible assets

 

 

 

$

20,542 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Policy Studies, Inc
 
Business combinations  
Schedule of assets and liabilities recorded in the Company's financial statements at their fair values at the acquisition date

The final valuation of the assets and liabilities acquired was as follows (in thousands):

                                                                                                                                                                                                             

Accounts receivable and unbilled receivables

 

$

23,017 

 

Other current assets

 

 

9,527 

 

Deferred income taxes

 

 

2,129 

 

Property and equipment

 

 

6,411 

 

Other assets

 

 

1,332 

 

Intangible assets

 

 

22,183 

 

 

 

 

 

Total identifiable assets acquired

 

 

64,599 

 

Accounts payable and other liabilities

 

 

20,666 

 

Deferred revenue

 

 

19,775 

 

 

 

 

 

Total liabilities assumed

 

 

40,441 

 

 

 

 

 

Net identifiable assets acquired

 

 

24,158 

 

Goodwill—Health Services Segment

 

 

19,963 

 

Goodwill—Human Services Segment

 

 

19,327 

 

 

 

 

 

Net assets acquired

 

$

63,448 

 

 

 

 

 

 

 

 

 

 

DeltaWare
 
Business combinations  
Summary of effect on the financial statements

        The effect on the financial statements is summarized below (in thousands):

                                                                                                                                                                                                             

 

 

Contingent
consideration

 

Balance at September 30, 2013

 

$

388

 

Foreign currency translation

 

 

(30

)

 

 

 

 

Balance at September 30, 2014

 

$

358