XML 32 R50.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Details)
0 Months Ended 3 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended
Sep. 30, 2014
USD ($)
Sep. 30, 2013
USD ($)
Sep. 30, 2012
USD ($)
Oct. 02, 2011
Jacobs Trading, LLC
USD ($)
Mar. 31, 2013
Jacobs Trading, LLC
USD ($)
Dec. 31, 2012
Jacobs Trading, LLC
USD ($)
Sep. 30, 2014
Jacobs Trading, LLC
USD ($)
Dec. 31, 2013
Jacobs Trading, LLC
Sep. 30, 2013
Jacobs Trading, LLC
USD ($)
Dec. 31, 2012
Jacobs Trading, LLC
Sep. 30, 2012
Jacobs Trading, LLC
USD ($)
Oct. 02, 2011
Jacobs Trading, LLC
Restricted shares
USD ($)
Oct. 02, 2011
Jacobs Trading, LLC
Restricted shares
Level 3
Put Option Analysis
Oct. 02, 2011
Jacobs Trading, LLC
Seller subordinated unsecured note
USD ($)
Oct. 02, 2011
Jacobs Trading, LLC
Contract intangibles
USD ($)
Oct. 02, 2011
Jacobs Trading, LLC
Covenants not to compete
USD ($)
Jul. 31, 2012
GoIndustry
USD ($)
item
Sep. 30, 2014
GoIndustry
USD ($)
Sep. 30, 2013
GoIndustry
USD ($)
Jul. 31, 2012
GoIndustry
GBP (£)
Jul. 31, 2012
GoIndustry
Brand and technology intangible assets
USD ($)
Nov. 02, 2012
NESA
USD ($)
Sep. 30, 2014
NESA
USD ($)
Jun. 30, 2014
NESA
USD ($)
Nov. 02, 2012
NESA
Contract intangibles
USD ($)
Nov. 02, 2012
NESA
Covenants not to compete
USD ($)
Nov. 02, 2012
NESA
Other intangible asset
USD ($)
Nov. 02, 2012
NESA
Minimum
Nov. 02, 2012
NESA
Maximum
Acquisitions                                                          
Acquisition price                                 $ 11,600,000                        
Upfront cash payment       80,000,000                                   18,300,000              
Fixed interest rate (as a percent)                           5.00%                              
Note issued to seller                           40,000,000                              
Stock consideration paid for acquisition (in shares)                       900,171                                  
Stock consideration                       24,500,000                                  
Discount rate (as a percent)                         15.00%                                
Number of months for which stock is not freely tradable                       6 months                                  
Period of actual performance of the acquiree entity after the closing date of acquisition to calculate the earn-out               12 months   12 months                                      
Period after the closing date of acquisition during which EBITDA earned is used to calculate the earn-out                                                       P36M P48M
Percentage EBITDA growth capped                                           20.00%              
Possible total earn out payment, low end of range                                           0              
Possible total earn out payment, high end of range       30,000,000                                   37,700,000              
Estimated fair value of earn-out       8,300,000         0   14,500,000                     18,000,000   0          
Additional liability accrued (liability reversed)           5,100,000         6,200,000                       18,600,000            
Earn-out payments made         2,200,000 17,400,000                                              
Share purchase price (in pound sterling per share)                                       £ 73.00                  
Number of countries in North America, Europe and Asia in which the entity operates                                 25                        
Purchase consideration allocated to acquired tangible assets, identifiable intangible assets, liabilities assumed and goodwill                                                          
Cash                                 10,091,000         3,760,000              
Accounts receivable       4,710,000                         3,987,000                        
Inventory       6,059,000                         297,000                        
Prepaid expenses       120,000                         1,075,000                        
Goodwill 209,656,000 211,711,000 185,771,000 110,226,000                         34,152,000         27,009,000              
Finite-lived intangible assets                             33,300,000 2,400,000         4,877,000       3,936,000 1,400,000 225,000    
Property and equipment       847,000                         354,000         234,000              
Accounts payable       (1,837,000)                         (5,788,000)                        
Accrued liabilities       (3,101,000)                         (11,087,000)         (204,000)              
Pension liability                                 (6,468,000)                        
Due to customers                                 (19,017,000)                        
Other liabilities                                 (846,000)                        
Total consideration       152,724,000                         11,627,000         36,360,000              
Expected tax deductible amount of goodwill                                 5,500,000                        
Percentage of expected tax deductible of goodwill                                           75.00%              
Revenue             $ 93,300,000   $ 99,800,000                 $ 36,800,000 $ 38,600,000