XML 63 R47.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 3 - Acquisitions (Details) - Preliminary Purchase Price Allocation for Businesses Acquired - USD ($)
$ in Thousands
 1 Months Ended 12 Months Ended
Nov. 25, 2015
Jul. 22, 2015
Jul. 20, 2015
Dec. 05, 2014
Nov. 19, 2014
May. 30, 2014
Apr. 01, 2014
May. 02, 2013
Dec. 23, 2013
Dec. 20, 2013
Jan. 31, 2016
Jan. 31, 2015
Jan. 31, 2014
Purchase price consideration:                          
Cash, net of cash acquired                     $ 120,853 $ 82,152 $ 58,737
Finite life intangible assets acquired:                          
Goodwill                     217,486 147,440 111,179
MK Data [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                     80,151    
Net working capital adjustments (receivable) / payable                     (133)    
Purchase price consideration     $ 80,200               80,018    
Allocated to:                          
Current assets, excluding cash acquired                     2,034    
Current liabilities                     (204)    
Deferred revenue                     (2,610)    
Net tangible assets (liabilities) assumed                     (780)    
Finite life intangible assets acquired:                          
Goodwill                     51,108    
BearWare [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                     11,243    
Net working capital adjustments (receivable) / payable                     (19)    
Purchase price consideration   $ 11,200                 11,224    
Allocated to:                          
Current assets, excluding cash acquired                     759    
Current liabilities                     (112)    
Deferred revenue                     (451)    
Net tangible assets (liabilities) assumed                     196    
Finite life intangible assets acquired:                          
Goodwill                     4,958    
Oz [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                     29,459    
Net working capital adjustments (receivable) / payable                     (61)    
Purchase price consideration $ 29,500                   29,398    
Allocated to:                          
Current assets, excluding cash acquired                     440    
Property and equipment                     29    
Current liabilities                     (304)    
Deferred revenue                     (1,634)    
Net tangible assets (liabilities) assumed                     (1,469)    
Finite life intangible assets acquired:                          
Goodwill                     17,637    
2016 Acquisitions [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                     120,853    
Net working capital adjustments (receivable) / payable                     (213)    
Purchase price consideration                     120,640    
Allocated to:                          
Current assets, excluding cash acquired                     3,233    
Property and equipment                     29    
Current liabilities                     (620)    
Deferred revenue                     (4,695)    
Net tangible assets (liabilities) assumed                     (2,053)    
Finite life intangible assets acquired:                          
Goodwill                     73,703    
Computer Management [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                       6,689  
Net working capital adjustments (receivable) / payable                       3  
Purchase price consideration             $ 6,700         6,692  
Allocated to:                          
Current assets, excluding cash acquired                       211  
Property and equipment                       65  
Current liabilities                       (10)  
Deferred revenue                       (8)  
Net tangible assets (liabilities) assumed                       258  
Finite life intangible assets acquired:                          
Goodwill                       1,338  
Customs Info [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                       34,121  
Common shares issued                       5,382  
Net working capital adjustments (receivable) / payable                       (813)  
Purchase price consideration           $ 39,500           38,690  
Allocated to:                          
Current assets, excluding cash acquired                       1,754  
Current liabilities                       (556)  
Deferred revenue                       (3,147)  
Debt                       (927)  
Net tangible assets (liabilities) assumed                       (2,876)  
Finite life intangible assets acquired:                          
Goodwill                       26,135  
Airclic [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                       29,597  
Net working capital adjustments (receivable) / payable                       (318)  
Purchase price consideration         $ 29,600             29,279  
Allocated to:                          
Current assets, excluding cash acquired                       4,990  
Property and equipment                       440  
Current liabilities                       (3,466)  
Deferred revenue                       (6,930)  
Net tangible assets (liabilities) assumed                       (4,966)  
Finite life intangible assets acquired:                          
Goodwill                       12,480  
e-customs [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                       9,611  
Net working capital adjustments (receivable) / payable                       (41)  
Purchase price consideration       $ 9,600               9,570  
Allocated to:                          
Current assets, excluding cash acquired                       1,190  
Property and equipment                       7  
Current liabilities                       (399)  
Deferred revenue                       (19)  
Deferred income tax liability                       (1,053)  
Net tangible assets (liabilities) assumed                       (274)  
Finite life intangible assets acquired:                          
Goodwill                       4,581  
Pentant [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                       2,134  
Net working capital adjustments (receivable) / payable                       (13)  
Purchase price consideration                       2,121  
Allocated to:                          
Current assets, excluding cash acquired                       142  
Current liabilities                       (658)  
Deferred revenue                       (38)  
Deferred income tax liability                       (315)  
Net tangible assets (liabilities) assumed                       (869)  
Finite life intangible assets acquired:                          
Goodwill                       1,059  
2015 Acquisitions [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                       82,152  
Common shares issued                       5,382  
Net working capital adjustments (receivable) / payable                       (1,182)  
Purchase price consideration                       86,352  
Allocated to:                          
Current assets, excluding cash acquired                       8,287  
Property and equipment                       512  
Current liabilities                       (5,089)  
Deferred revenue                       (10,142)  
Deferred income tax liability                       (1,368)  
Debt                       (927)  
Net tangible assets (liabilities) assumed                       (8,727)  
Finite life intangible assets acquired:                          
Goodwill                       45,593  
KSD [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                         32,419
Net working capital adjustments (receivable) / payable                         (2,213)
Purchase price consideration               $ 32,400         30,206
Allocated to:                          
Current assets, excluding cash acquired                         4,174
Property and equipment                         67
Deferred income tax assets                         863
Current liabilities                         (3,904)
Deferred revenue                         (3,004)
Deferred income tax liability                         (6,720)
Debt                         (894)
Net tangible assets (liabilities) assumed                         (9,418)
Finite life intangible assets acquired:                          
Goodwill                         13,824
Compudata [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                         18,143
Net working capital adjustments (receivable) / payable                         (71)
Purchase price consideration                   $ 18,100     18,072
Allocated to:                          
Current assets, excluding cash acquired                         1,793
Property and equipment                         24
Current liabilities                         (934)
Deferred revenue                         (21)
Deferred income tax liability                         (2,924)
Net tangible assets (liabilities) assumed                         (2,062)
Finite life intangible assets acquired:                          
Goodwill                         8,201
Impatex [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                         8,175
Net working capital adjustments (receivable) / payable                         (209)
Purchase price consideration                 $ 8,200       7,966
Allocated to:                          
Current assets, excluding cash acquired                         524
Property and equipment                         109
Deferred income tax assets                         11
Current liabilities                         (300)
Deferred revenue                         (441)
Deferred income tax liability                         (1,140)
Net tangible assets (liabilities) assumed                         (1,237)
Finite life intangible assets acquired:                          
Goodwill                         3,501
2014 Acquisitions [Member]                          
Purchase price consideration:                          
Cash, net of cash acquired                         58,737
Net working capital adjustments (receivable) / payable                         (2,493)
Purchase price consideration                         56,244
Allocated to:                          
Current assets, excluding cash acquired                         6,491
Property and equipment                         200
Deferred income tax assets                         874
Current liabilities                         (5,138)
Deferred revenue                         (3,466)
Deferred income tax liability                         (10,784)
Debt                         (894)
Net tangible assets (liabilities) assumed                         (12,717)
Finite life intangible assets acquired:                          
Goodwill                         25,526
Customer Relationships [Member] | MK Data [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     7,500    
Customer Relationships [Member] | BearWare [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     2,600    
Customer Relationships [Member] | Oz [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     5,400    
Customer Relationships [Member] | 2016 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     15,500    
Customer Relationships [Member] | Computer Management [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       3,256  
Customer Relationships [Member] | Customs Info [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       8,650  
Customer Relationships [Member] | Airclic [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       7,802  
Customer Relationships [Member] | e-customs [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       2,318  
Customer Relationships [Member] | Pentant [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       1,336  
Customer Relationships [Member] | 2015 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       23,362  
Customer Relationships [Member] | KSD [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                         17,500
Customer Relationships [Member] | Compudata [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                         11,910
Customer Relationships [Member] | Impatex [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                         2,495
Customer Relationships [Member] | 2014 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                         31,905
Developed Technology Rights [Member] | MK Data [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     22,000    
Developed Technology Rights [Member] | BearWare [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     3,400    
Developed Technology Rights [Member] | Oz [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     7,500    
Developed Technology Rights [Member] | 2016 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     32,900    
Developed Technology Rights [Member] | Computer Management [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       1,840  
Developed Technology Rights [Member] | Customs Info [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       5,708  
Developed Technology Rights [Member] | Airclic [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       13,786  
Developed Technology Rights [Member] | e-customs [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       2,807  
Developed Technology Rights [Member] | Pentant [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       595  
Developed Technology Rights [Member] | 2015 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       24,736  
Developed Technology Rights [Member] | KSD [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                         8,300
Developed Technology Rights [Member] | Impatex [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                         3,207
Developed Technology Rights [Member] | 2014 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                         11,507
Trade Names [Member] | MK Data [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     190    
Trade Names [Member] | BearWare [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     70    
Trade Names [Member] | Oz [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     90    
Trade Names [Member] | 2016 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     350    
Trade Names [Member] | Customs Info [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       682  
Trade Names [Member] | 2015 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       682  
Noncompete Agreements [Member] | Oz [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     240    
Noncompete Agreements [Member] | 2016 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                     $ 240    
Noncompete Agreements [Member] | Customs Info [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       391  
Noncompete Agreements [Member] | Airclic [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       177  
Noncompete Agreements [Member] | e-customs [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       138  
Noncompete Agreements [Member] | 2015 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                       $ 706  
Noncompete Agreements [Member] | Compudata [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                         23
Noncompete Agreements [Member] | 2014 Acquisitions [Member]                          
Finite life intangible assets acquired:                          
Finite life intangible assets acquired                         $ 23