Annual report pursuant to Section 13 and 15(d)

Business combinations

v3.3.0.814
Business combinations
12 Months Ended
Sep. 30, 2015
Business combinations  
Business combinations

5. Business combinations

Acentia

        On April 1, 2015 (the "acquisition date"), we acquired 100% of the ownership interests of Acentia for cash consideration of $293.5 million.

        Acentia provides system modernization, software development, program management and other information technology services and solutions to the U.S. Federal Government. We acquired Acentia, among other reasons, to expand our ability to provide complementary business services and offerings across government markets. The acquired assets and liabilities have been integrated into our U.S. Federal Services Segment.

        We have completed the process of allocating the acquisition price to the fair value of the assets and liabilities of Acentia at the acquisition date with the exception of balances relating to current and deferred taxes (in thousands).

                                                                                                                                                                                    

 

 

Updated through
June 30, 2015

 

Adjustments

 

Updated through
September 30, 2015

 

Cash consideration, net of cash acquired

 

$

292,815

 

$

689

 

$

293,504

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Accounts receivable and unbilled receivables

 

$

35,060

 

$

273

 

$

35,333

 

Other current assets

 

 

5,151

 

 

(101

)

 

5,050

 

Property and equipment

 

 

1,619

 

 

521

 

 

2,140

 

Intangible assets—customer relationships

 

 

69,900

 

 

 

 

69,900

 

​  

​  

​  

​  

​  

​  

Total identifiable assets acquired

 

 

111,730

 

 

693

 

 

112,423

 

​  

​  

​  

​  

​  

​  

Accounts payable and other liabilities

 

 

32,619

 

 

(193

)

 

32,426

 

Deferred revenue

 

 

251

 

 

 

 

251

 

Capital lease obligations

 

 

 

 

567

 

 

567

 

​  

​  

​  

​  

​  

​  

Total liabilities assumed

 

 

32,870

 

 

374

 

 

33,244

 

​  

​  

​  

​  

​  

​  

Net identifiable assets acquired

 

 

78,860

 

 

319

 

 

79,179

 

Goodwill

 

 

213,955

 

 

370

 

 

214,325

 

​  

​  

​  

​  

​  

​  

Net assets acquired

 

$

292,815

 

$

689

 

$

293,504

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

        The excess of the acquisition date consideration over the estimated fair value of the net assets acquired was recorded as goodwill. We consider the goodwill to represent the value of the assembled workforce of Acentia, as well as the enhanced knowledge and capabilities resulting from this business combination. Approximately $150 million of the goodwill balance is anticipated to be deductible for tax purposes.

        The intangible assets acquired represent customer relationships. These will be amortized on a straight-line basis over 14 years.

        During the year ended September 30, 2015, Acentia contributed $104.0 million and $8.9 million of revenue and operating income, respectively.

        The following table presents certain results for the years ended September 30, 2015 and 2014 as though the acquisition of Acentia had occurred on October 1, 2013. The unaudited pro forma information is presented for informational purposes only and is not necessarily indicative of our results if the acquisition had taken place on that date. The pro forma results presented below include amortization charges for acquired intangible assets and adjustments to interest expense incurred and exclude related acquisition expenses (in thousands, except per share data).

                                                                                                                                                                                    

 

 

Unaudited
pro forma
results for the
year ended
September 30,

 

 

 

2015

 

2014

 

Revenue

 

$

2,203,347 

 

$

1,912,423 

 

Net income

 

 

165,822 

 

 

155,589 

 

Basic earnings per share attributable to MAXIMUS

 

$

2.48 

 

$

2.30 

 

Diluted earnings per share attributable to MAXIMUS

 

$

2.44 

 

$

2.25 

 

Remploy

        On April 7, 2015 (the "Remploy acquisition date"), we acquired 70% of the ownership interests of Remploy (2015) Limited, whose assets had previously operated under the "Remploy" tradename. The remaining 30% is held in a trust for the benefit of the employees. The acquisition consideration was $3.0 million (£2.0 million). The purchase agreement stipulated that the net assets of Remploy were zero on the Remploy acquisition date as calculated using U.K. accounting principles. The noncontrolling interest was valued at $0.9 million (£0.6 million) on the Remploy acquisition date.

        Remploy provides services to the U.K. Government, particularly in supporting employment opportunities for the disabled. We acquired Remploy to complement our welfare-to-work services in the U.K. The acquired assets and liabilities have been integrated into our Human Services Segment. The principal asset held by Remploy on the Remploy acquisition date was a contract worth $4.6 million. This asset will be amortized over two years on a straight-line basis.

Centacare

        On January 31, 2014, we acquired certain businesses from Centacare for $2.7 million ($3.1 million Australian) in cash. The operations of these businesses are consistent with the welfare-to-work services we provide in Australia. The Company acquired these businesses in order to expand our operations in Australia.

        Of the purchase price, we allocated $3.2 million to intangible assets, representing customer relationships, and $0.5 million to deferred revenue. The intangible assets will be amortized over the anticipated lives of the customer relationships, which are approximately four years.

Health Management Limited

        On July 1, 2013 (the "HML acquisition date"), we acquired 100% of the share capital of Health Management Limited (HML) for total consideration of $77.9 million (£51.1 million). The consideration was comprised of $71.4 million (£46.9 million) in cash and 202,972 shares of MAXIMUS stock worth $6.4 million (£4.2 million).

        HML provides independent health assessments within the U.K. We acquired HML, among other reasons, to expand the Company's independent medical assessment business and to establish a strong presence in the U.K. health services market. The acquired assets and business have been integrated into our Health Services Segment.

        We allocated the acquisition price to the fair value of the assets and liabilities of HML at the HML acquisition date. The assets and liabilities of HML recorded in our financial statements at the acquisition date are summarized below (in thousands):

                                                                                                                                                                                    

 

 

HML balance sheet on
HML acquisition date

 

Cash consideration, net of cash acquired

 

$

71,435 

 

Stock consideration

 

 

6,425 

 

​  

​  

Purchase consideration, net of cash acquired

 

$

77,860 

 

​  

​  

​  

​  

Accounts receivable and unbilled receivables

 

$

7,671 

 

Other current assets

 

 

1,382 

 

Property and equipment

 

 

2,752 

 

Intangible assets

 

 

20,542 

 

​  

​  

Total identifiable assets acquired

 

 

32,347 

 

​  

​  

Accounts payable and other liabilities

 

 

6,228 

 

Deferred revenue

 

 

1,149 

 

Current income tax liability

 

 

756 

 

Deferred tax liability

 

 

4,701 

 

​  

​  

Total liabilities assumed

 

 

12,834 

 

​  

​  

Net identifiable assets acquired

 

 

19,513 

 

Goodwill

 

 

58,347 

 

​  

​  

Net assets acquired

 

$

77,860 

 

​  

​  

​  

​  

        The difference between the HML acquisition date fair value of the consideration and the estimated fair value of the net assets acquired was recorded as goodwill. We consider the goodwill to represent benefits that are expected to be realized as a result of the business combination, including, but not limited to, the assembled workforce and the benefit of the enhanced knowledge and capabilities of HML. Goodwill is not deductible for tax purposes.

        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 

 

​  

​  

​  

​  

        The weighted average amortization period was 19.5 years.

DeltaWare Systems, Inc.

        On February 10, 2010 (the "DeltaWare acquisition date"), we acquired 100% of the share capital of DeltaWare Systems, Inc. (DeltaWare).

        As part of the acquisition agreement, we must pay the former owners of DeltaWare up to $4.0 million (Canadian). These payments, considered contingent consideration, will be made based upon sales of DeltaWare's products in particular geographic markets prior to December 2016. No such sales have been made to date and the likelihood of future sales between this time and December 2016 is considered low. During fiscal year 2015, we have reduced our estimate of our obligation to zero. We review the likelihood of future sales on a quarterly basis and, to the extent that sales opportunities are identified, proposals submitted or contracts won, we update our probability weighted assessment of payment. Changes in this assessment result in an expense or credit to earnings. The contingent consideration payable for any single contract signed would be based upon the population of the area served but would be capped at $1.0 million (Canadian) per sale. As the inputs required for the valuation of this liability require significant judgment, they are considered to be Level 3 inputs under the Financial Accounting Standards Board's classification of assets and liabilities subject to fair value measurement.

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

                                                                                                                                                                                    

 

 

Contingent
consideration

 

Balance at September 30, 2014

 

$

358

 

Reduction in estimate

 

 

(302

)

Foreign currency translation

 

 

(56

)

​  

​  

Balance at September 30, 2015

 

$

 

​  

​  

​  

​