XML 46 R30.htm IDEA: XBRL DOCUMENT
v3.3.1.900

Note 3 - Acquisitions (Tables) | 12 Months Ended
--- | ---
Jan. 31, 2016
Business Combinations [Abstract] |
Schedule of Business Acquisitions, by Acquisition [Table Text Block] |
|  | MK Data |  |  | BearWare |  |  | Oz |  |  | Total |
Purchase price consideration: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cash, net of cash acquired related to MK Data ($345), BearWare ($243) and Oz ($870) |  |  | 80,151 |  |  |  | 11,243 |  |  |  | 29,459 |  |  |  | 120,853 |
Net working capital adjustments (receivable) |  |  | (133 | ) |  |  | (19 | ) |  |  | (61 | ) |  |  | (213 | )
|  |  | 80,018 |  |  |  | 11,224 |  |  |  | 29,398 |  |  |  | 120,640 |
Allocated to: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Current assets, excluding cash acquired |  |  | 2,034 |  |  |  | 759 |  |  |  | 440 |  |  |  | 3,233 |
Property and equipment |  |  | - |  |  |  | - |  |  |  | 29 |  |  |  | 29 |
Current liabilities |  |  | (204 | ) |  |  | (112 | ) |  |  | (304 | ) |  |  | (620 | )
Deferred revenue |  |  | (2,610 | ) |  |  | (451 | ) |  |  | (1,634 | ) |  |  | (4,695 | )
Net tangible assets (liabilities) assumed |  |  | (780 | ) |  |  | 196 |  |  |  | (1,469 | ) |  |  | (2,053 | )
Finite life intangible assets acquired: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Customer agreements and relationships |  |  | 7,500 |  |  |  | 2,600 |  |  |  | 5,400 |  |  |  | 15,500 |
Existing technology |  |  | 22,000 |  |  |  | 3,400 |  |  |  | 7,500 |  |  |  | 32,900 |
Tradenames |  |  | 190 |  |  |  | 70 |  |  |  | 90 |  |  |  | 350 |
Non-compete covenants |  |  | - |  |  |  | - |  |  |  | 240 |  |  |  | 240 |
Goodwill |  |  | 51,108 |  |  |  | 4,958 |  |  |  | 17,637 |  |  |  | 73,703 |
|  |  | 80,018 |  |  |  | 11,224 |  |  |  | 29,398 |  |  |  | 120,640 |
|  | Computer Management |  |  | Customs Info |  |  | Airclic |  |  | e-customs |  |  | Pentant |  |  | Total |
Purchase price consideration: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cash, excluding cash acquired related to Computer Management ($112), Customs Info (nil), Airclic ($117), e-customs ($1,983) and Pentant ($21) |  |  | 6,689 |  |  |  | 34,121 |  |  |  | 29,597 |  |  |  | 9,611 |  |  |  | 2,134 |  |  |  | 82,152 |
Common shares issued |  |  | - |  |  |  | 5,382 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 5,382 |
Net working capital adjustments (receivable) / payable |  |  | 3 |  |  |  | (813 | ) |  |  | (318 | ) |  |  | (41 | ) |  |  | (13 | ) |  |  | (1,182 | )
|  |  | 6,692 |  |  |  | 38,690 |  |  |  | 29,279 |  |  |  | 9,570 |  |  |  | 2,121 |  |  |  | 86,352 |
Allocated to: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Current assets, excluding cash acquired |  |  | 211 |  |  |  | 1,754 |  |  |  | 4,990 |  |  |  | 1,190 |  |  |  | 142 |  |  |  | 8,287 |
Property and equipment |  |  | 65 |  |  |  | - |  |  |  | 440 |  |  |  | 7 |  |  |  | - |  |  |  | 512 |
Current liabilities |  |  | (10 | ) |  |  | (556 | ) |  |  | (3,466 | ) |  |  | (399 | ) |  |  | (658 | ) |  |  | (5,089 | )
Deferred revenue |  |  | (8 | ) |  |  | (3,147 | ) |  |  | (6,930 | ) |  |  | (19 | ) |  |  | (38 | ) |  |  | (10,142 | )
Deferred income tax liability |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,053 | ) |  |  | (315 | ) |  |  | (1,368 | )
Debt |  |  | - |  |  |  | (927 | ) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (927 | )
Net tangible assets (liabilities) assumed |  |  | 258 |  |  |  | (2,876 | ) |  |  | (4,966 | ) |  |  | (274 | ) |  |  | (869 | ) |  |  | (8,727 | )
Finite life intangible assets acquired: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Customer agreements and relationships |  |  | 3,256 |  |  |  | 8,650 |  |  |  | 7,802 |  |  |  | 2,318 |  |  |  | 1,336 |  |  |  | 23,362 |
Existing technology |  |  | 1,840 |  |  |  | 5,708 |  |  |  | 13,786 |  |  |  | 2,807 |  |  |  | 595 |  |  |  | 24,736 |
Trade names |  |  | - |  |  |  | 682 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 682 |
Non-compete covenants |  |  | - |  |  |  | 391 |  |  |  | 177 |  |  |  | 138 |  |  |  | - |  |  |  | 706 |
Goodwill |  |  | 1,338 |  |  |  | 26,135 |  |  |  | 12,480 |  |  |  | 4,581 |  |  |  | 1,059 |  |  |  | 45,593 |
|  |  | 6,692 |  |  |  | 38,690 |  |  |  | 29,279 |  |  |  | 9,570 |  |  |  | 2,121 |  |  |  | 86,352 |
|  | KSD |  |  | Compudata |  |  | Impatex |  |  | Total |
Purchase price consideration: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cash, less cash acquired related to Impatex ($200), Compudata ($166) and KSD ($199) |  |  | 32,419 |  |  |  | 18,143 |  |  |  | 8,175 |  |  |  | 58,737 |
Net working capital adjustments receivable |  |  | (2,213 | ) |  |  | (71 | ) |  |  | (209 | ) |  |  | (2,493 | )
|  |  | 30,206 |  |  |  | 18,072 |  |  |  | 7,966 |  |  |  | 56,244 |
Allocated to: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Current assets, excluding cash acquired |  |  | 4,174 |  |  |  | 1,793 |  |  |  | 524 |  |  |  | 6,491 |
Property and equipment |  |  | 67 |  |  |  | 24 |  |  |  | 109 |  |  |  | 200 |
Deferred income tax assets |  |  | 863 |  |  |  | - |  |  |  | 11 |  |  |  | 874 |
Current liabilities |  |  | (3,904 | ) |  |  | (934 | ) |  |  | (300 | ) |  |  | (5,138 | )
Deferred revenue |  |  | (3,004 | ) |  |  | (21 | ) |  |  | (441 | ) |  |  | (3,466 | )
Deferred income tax liability |  |  | (6,720 | ) |  |  | (2,924 | ) |  |  | (1,140 | ) |  |  | (10,784 | )
Debt |  |  | (894 | ) |  |  | - |  |  |  | - |  |  |  | (894 | )
Net tangible liabilities assumed |  |  | (9,418 | ) |  |  | (2,062 | ) |  |  | (1,237 | ) |  |  | (12,717 | )
Finite life intangible assets acquired: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Customer agreements and relationships |  |  | 17,500 |  |  |  | 11,910 |  |  |  | 2,495 |  |  |  | 31,905 |
Existing technology |  |  | 8,300 |  |  |  | - |  |  |  | 3,207 |  |  |  | 11,507 |
Non-compete covenants |  |  | - |  |  |  | 23 |  |  |  | - |  |  |  | 23 |
Goodwill |  |  | 13,824 |  |  |  | 8,201 |  |  |  | 3,501 |  |  |  | 25,526 |
|  |  | 30,206 |  |  |  | 18,072 |  |  |  | 7,966 |  |  |  | 56,244 |
Schedule of Acquired Finite-Lived Intangible Assets by Major Class [Table Text Block] |
| MK Data | BearWare | Oz
Customer agreements and relationships (years) | 13 | 11 | 9
Existing technology (years) | 7 | 5 | 5
Tradenames (years) | 5 | 5 | 3
Non-compete covenants (years) | N/A | N/A | 5
| Computer Management | Customs Info | Airclic | e-customs | Pentant
Customer agreements and relationships (years) | 9 | 9 | 9 | 10 | 9
Existing technology (years) | 6 | 3 | 8 | 6 | 6
Trade names (years) | N/A | 15 | N/A | N/A | N/A
Non-compete covenants (years) | N/A | 12 | 12 | 12 | N/A
| Impatex | Compudata | KSD
Customer agreements and relationships (years) | 10 | 9 | 12
Existing technology (years) | 8 | N/A | 8
Non-compete covenants (years) | N/A | 3 | N/A
Business Acquisition, Pro Forma Information [Table Text Block] |
Year Ended |  | January 31, 2016 |  |  | January 31, 2015 |  |  | January 31, 2014 |
Revenues |  |  | 197,088 |  |  |  | 205,723 |  |  |  | 199,860 |
Net income |  |  | 22,391 |  |  |  | 16,830 |  |  |  | 8,223 |
Earnings per share |  |  |  |  |  |  |  |  |  |  |  |
Basic |  |  | 0.30 |  |  |  | 0.24 |  |  |  | 0.13 |
Diluted |  |  | 0.29 |  |  |  | 0.24 |  |  |  | 0.13 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2)-(3) -URI http://asc.fasb.org/extlink&oid=56956515&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the characteristics, including initial carrying value, residual amount, weighted average useful life, of finite-lived intangible assets acquired during the period by major class. A major class is composed of intangible assets that can be grouped together because they are similar, either by nature or by their use in the operations of the company. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 1 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=26713463&loc=d3e16265-109275 + Details
Name: | us-gaap_ScheduleOfAcquiredFiniteLivedIntangibleAssetsByMajorClassTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=56956515&loc=d3e1486-128463 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=56956515&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration