XML 43 R29.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Acquisition of Businesses (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2015
Business Combinations [Abstract] |
Schedule of recognized identified assets acquired and liabilities assumed |
(in thousands) |  |  |  |
Purchase price paid as: |  |  |  |
Cash |  |  |  | $ | 33,674 |
Additional purchase price payable upon tax election |  |  |  | 1,300 |
Working capital adjustment |  |  |  | (279 | )
Cash acquired |  |  |  | (4,204 | )
Purchase price, net of cash acquired |  |  |  | 30,491 |
Fair value of net assets acquired: |  |  |  |
Accounts receivable, net |  | $ | 1,450 |  |  |
Prepaid expenses |  | 120 |  |  |
Property and equipment, net |  | 93 |  |  |
Intangible assets |  | 14,400 |  |  |
Total assets acquired |  | 16,063 |  |  |
Accounts payable |  | 488 |  |  |
Accrued liabilities |  | 1,557 |  |  |
Customer deposits |  | 4,525 |  |  |
Other liabilities |  | 128 |  |  |
Total liabilities acquired |  | 6,698 |  |  |
Total fair value of net assets acquired |  |  |  | 9,365 |
Excess purchase price over fair value of net assets acquired (“goodwill”) |  |  |  | $ | 21,126 |
(in thousands) |  |  |  |
Purchase price paid as: |  |  |  |
Cash |  |  |  | $ | 42,950 |
Cash acquired |  |  |  | (4,064 | )
Purchase price, net of cash acquired |  |  |  | 38,886 |
Fair value of net assets acquired: |  |  |  |
Accounts receivable, net |  | $ | 4,008 |  |  |
Prepaid expenses |  | 640 |  |  |
Property and equipment, net |  | 2,450 |  |  |
Other non-current assets |  | 309 |  |  |
Intangible assets |  | 14,100 |  |  |
Total assets acquired |  | 21,507 |  |  |
Accounts payable |  | 738 |  |  |
Accrued liabilities |  | 3,341 |  |  |
Customer deposits |  | 4,225 |  |  |
Deferred tax liability |  | 1,576 |  |  |
Other liabilities |  | 309 |  |  |
Total liabilities acquired |  | 10,189 |  |  |
Total fair value of net assets acquired |  |  |  | 11,318 |
Excess purchase price over fair value of net assets acquired (“goodwill”) |  |  |  | $ | 27,568 |
The following table summarizes the updated allocation of the aggregate purchase price paid and amounts of assets acquired and liabilities assumed based upon the estimated fair value at the date of acquisition. During the three months ended March 31, 2015, the Company made certain purchase accounting measurement period adjustments based on refinements to assumptions used in the preliminary valuation of approximately $0.1 million to property and equipment, net, $16,000 from intangible assets, $0.2 million to accrued lease obligations, $41,000 from deferred taxes and $0.2 million from goodwill. These adjustments did not have a significant impact on the Company’s condensed consolidated statements of operations, balance sheet, or cash flows for all periods presented, and therefore, were not retrospectively adjusted in the 2014 financial statements. Other than the line items mentioned previously, the balances in the table below as of March 31, 2015 remain unchanged from the balances reflected in the Consolidated Balance Sheet in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014. The purchase price allocation remains open and may be adjusted as a result of the finalization of our purchase price allocation procedures related to certain tax amounts.
(in thousands) |  |  |  |
Purchase price |  |  |  | $ | 24,416 |
Cash acquired |  |  |  | (190 | )
Purchase price, net of cash acquired |  |  |  | 24,226 |
Fair value of net assets acquired: |  |  |  |
Accounts receivable, net |  | $ | 264 |  |  |
Inventory |  | 433 |  |  |
Prepaid expenses |  | 410 |  |  |
Property and equipment, net |  | 5,951 |  |  |
Intangible assets |  | 8,692 |  |  |
Total assets acquired |  | 15,750 |  |  |
Accounts payable |  | 1,232 |  |  |
Accrued liabilities |  | 2,246 |  |  |
Customer deposits |  | 199 |  |  |
Deferred tax liability |  | 282 |  |  |
Revolving credit facility |  | 488 |  |  |
Accrued dilapidations |  | 417 |  |  |
Total liabilities acquired |  | 4,864 |  |  |
Total fair value of net assets acquired |  |  |  | 10,886 |
Excess purchase price over fair value of net assets acquired (“goodwill”) |  |  |  | $ | 13,340 |
(in thousands) |  |  |  |
Purchase price paid as: |  |  |  |
Cash |  |  |  | $ | 12,068 |
Working capital payable |  |  |  | 458 |
Contingent consideration |  |  |  | 1,145 |
Cash acquired |  |  |  | (943 | )
Purchase price, net of cash acquired |  |  |  | 12,728 |
Fair value of net assets acquired: |  |  |  |
Accounts receivable, net |  | $ | 1,732 |  |  |
Inventory |  | 46 |  |  |
Prepaid expenses |  | 115 |  |  |
Property and equipment, net |  | 1,280 |  |  |
Intangible assets |  | 3,682 |  |  |
Total assets acquired |  | 6,855 |  |  |
Accounts payable |  | 421 |  |  |
Accrued liabilities |  | 1,057 |  |  |
Customer deposits |  | 569 |  |  |
Deferred tax liability |  | 911 |  |  |
Other liabilities |  | 106 |  |  |
Total liabilities acquired |  | 3,064 |  |  |
Total fair value of net assets acquired |  |  |  | 3,791 |
Excess purchase price over fair value of net assets acquired (“goodwill”) |  |  |  | $ | 8,937 |
Unaudited pro forma results of operations attributable to Viad | The following table summarizes the unaudited pro forma results of operations attributable to Viad as of March 31, 2014, assuming that the acquisitions above had each been completed on January 1, 2013:
(in thousands, except per share data) |  | 2014
Revenue |  | $ | 300,851 |
Depreciation and amortization |  | $ | 9,358 |
Income from continuing operations |  | $ | 9,415 |
Net income attributable to Viad |  | $ | 22,297 |
Diluted net income per share |  | $ | 1.10 |
Basic net income per share |  | $ | 1.10 |

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=25497992&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- 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 amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=39739317&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration