XML 115 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2013
Business Combinations [Abstract]  
Allocated Preliminary Aggregate Purchase Price of Acquisitions

The aggregate purchase price for this acquisition was preliminarily allocated as follows (in thousands):

 

Recognized amounts of identifiable assets acquired and liabilities assumed:

  

Current assets

   $ 346   

Identifiable intangible assets

     2,774   

Accounts payable

     (835

Accrued liabilities

     (389

Deferred tax liability – non-current

     (1,165
  

 

 

 

Total identifiable net assets

   $ 731   

Goodwill

     7,915   
  

 

 

 

Aggregate purchase price

   $ 8,646   
  

 

 

 
Additions to Goodwill, Client Lists and Other Intangible Assets Resulting from Acquisitions and Contingent Consideration Earned on Prior Period Acquisitions

Additions to goodwill, client lists and other intangible assets resulting from acquisitions and contingent consideration earned on prior period acquisitions during the six months ended June 30, 2013 and 2012, respectively, were as follows (in thousands):

 

     2013      2012  

Goodwill

   $ 7,378       $ 7,241   
  

 

 

    

 

 

 

Client lists

   $ 3,499       $ 7,173   
  

 

 

    

 

 

 

Other intangible assets

   $ 166       $ 220   
  

 

 

    

 

 

 
Acquisition Acquired Activities

As a result of CBIZ’s acquisition activities during 2012, the following tables provide pro forma financial information as if all the acquisitions were acquired on January 1, 2012. See CBIZ’s Annual Report on Form 10-K for the year ended December 31, 2012 for a detailed description of the businesses that were acquired during 2012. The pro forma financial information includes the effect of certain adjustments to normalize such expenses as interest, amortization, benefits and incentive compensation. The pro forma information is presented for illustrative purposes only and is not necessarily indicative of the results of operations that would have been obtained had these businesses actually been acquired at January 1, 2012, nor are they intended to be a projection of future results of operations. The “Consolidated As Reported” column also includes the impact of treating MMP as discontinued operations.

 

     Three Months Ended June 30, 2012  
     Consolidated
As Reported
     Pro Forma
Adjustments
     Pro Forma
Consolidated
 

Revenue

   $ 154,206       $ 14,199       $ 168,405   

Income from continuing operations after income tax expense

   $ 3,755       $ 1,126       $ 4,881   

Earnings per share from continuing operations:

        

Basic

   $ 0.08       $ 0.02       $ 0.10   

Diluted

   $ 0.08       $ 0.02       $ 0.10   

Weighted average common shares outstanding:

        

Basic

     49,040         655         49,696   

Diluted

     49,244         880         50,124   

 

     Six Months Ended June 30, 2012  
     Consolidated
As Reported
     Pro Forma
Adjustments
     Pro Forma
Consolidated
 

Revenue

   $ 341,762       $ 27,412       $ 369,174   

Income from continuing operations after income tax expense

   $ 20,947       $ 2,302       $ 23,249   

Earnings per share from continuing operations:

        

Basic

   $ 0.42       $ 0.05       $ 0.47   

Diluted

   $ 0.42       $ 0.04       $ 0.46   

Weighted average common shares outstanding:

        

Basic

     49,074         662         49,736   

Diluted

     49,391         774         50,165