XML 40 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed - USD ($)
$ in Thousands
Mar. 31, 2018
Jan. 31, 2018
Dec. 31, 2017
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Goodwill $ 90,998   $ 77,348
TelePayroll Inc. ("TelePayroll") [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents 197    
Accounts receivable 9    
Fixed assets 10    
Other assets 91    
Funds held for clients 8,520    
Goodwill 4,428    
Intangibles 7,870    
Total assets acquired 21,125    
Liabilities assumed      
Accounts payable 55    
Accrued other liabilities 347    
Deferred revenue 356    
Client fund obligations 8,520    
Total liabilities assumed 9,278    
Net assets acquired 11,847    
Pay Systems of America Inc. (Pay Systems) [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents 767    
Accounts receivable 54    
Fixed assets 121    
Other assets 49    
Funds held for clients 10,976    
Goodwill 8,273    
Intangibles 7,240    
Total assets acquired 27,480    
Liabilities assumed      
Accounts payable 107    
Accrued other liabilities 951    
Deferred revenue 0    
Client fund obligations 10,976    
Total liabilities assumed 12,034    
Net assets acquired 15,446    
Savers Administrative Services Inc. (Savers Admin) [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents 160    
Accounts receivable 67    
Fixed assets 0    
Other assets 12    
Funds held for clients 5,525    
Goodwill 865    
Intangibles 1,870    
Total assets acquired 8,499    
Liabilities assumed      
Accounts payable 45    
Accrued other liabilities 94    
Deferred revenue 0    
Client fund obligations 5,525    
Total liabilities assumed 5,664    
Net assets acquired 2,835    
TelePayroll, Pay Systems and Savers Admin [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents 1,124    
Accounts receivable 130    
Fixed assets 131    
Other assets 152    
Funds held for clients 25,021    
Goodwill 13,566    
Intangibles 16,980 $ 16,980  
Total assets acquired 57,104    
Liabilities assumed      
Accounts payable 207    
Accrued other liabilities 1,392    
Deferred revenue 356    
Client fund obligations 25,021    
Total liabilities assumed 26,976    
Net assets acquired $ 30,128    
Corporate Payroll, Inc ("CPI") [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents     126
Accounts receivable     22
Restricted cash     0
Fixed assets     0
Other assets     0
Funds held for clients     2,809
Goodwill     1,190
Intangibles     1,563
Total assets acquired     5,710
Liabilities assumed      
Accounts payable     51
Accrued other liabilities     0
Deferred revenue     0
Client fund obligations     2,754
Total liabilities assumed     2,805
Net assets acquired     2,905
Personnel Management Systems, Inc ("PMSI") [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents     131
Accounts receivable     347
Restricted cash     0
Fixed assets     130
Other assets     17
Funds held for clients     0
Goodwill     2,295
Intangibles     2,646
Total assets acquired     5,566
Liabilities assumed      
Accounts payable     19
Accrued other liabilities     197
Deferred revenue     370
Client fund obligations     0
Total liabilities assumed     586
Net assets acquired     4,980
Payroll Specialities NW ("PSNW") [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents     53
Accounts receivable     111
Restricted cash     0
Fixed assets     7
Other assets     17
Funds held for clients     6,294
Goodwill     1,579
Intangibles     1,879
Total assets acquired     9,940
Liabilities assumed      
Accounts payable     28
Accrued other liabilities     40
Deferred revenue     0
Client fund obligations     6,294
Total liabilities assumed     6,362
Net assets acquired     3,578
iSystems Intermediate Holdco, Inc.(iSystems) [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents     211
Accounts receivable     951
Restricted cash     200
Fixed assets     681
Other assets     699
Funds held for clients     0
Goodwill     42,330
Intangibles     15,070
Total assets acquired     60,142
Liabilities assumed      
Accounts payable     392
Accrued other liabilities     868
Deferred revenue     1,073
Client fund obligations     0
Total liabilities assumed     2,333
Net assets acquired     57,809
Compass HRM, Inc. (Compass) [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents     207
Accounts receivable     241
Restricted cash     0
Fixed assets     38
Other assets     33
Funds held for clients     0
Goodwill     2,023
Intangibles     3,470
Total assets acquired     6,012
Liabilities assumed      
Accounts payable     65
Accrued other liabilities     45
Deferred revenue     0
Client fund obligations     0
Total liabilities assumed     110
Net assets acquired     5,902
Associated Data Services ("ADS") [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents     124
Accounts receivable     0
Restricted cash     0
Fixed assets     4
Other assets     1
Funds held for clients     5,091
Goodwill     1,474
Intangibles     1,780
Total assets acquired     8,474
Liabilities assumed      
Accounts payable     18
Accrued other liabilities     30
Deferred revenue     0
Client fund obligations     5,091
Total liabilities assumed     5,139
Net assets acquired     3,335
CPI, PMSI, PSNW, iSystems, Compass and ADS [Member]      
NOTE 4 - ACQUISITIONS (Details) - Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Line Items]      
Cash & cash equivalents     852
Accounts receivable     1,672
Restricted cash     200
Fixed assets     860
Other assets     767
Funds held for clients     14,194
Goodwill     50,891
Intangibles     26,408
Total assets acquired     95,844
Liabilities assumed      
Accounts payable     573
Accrued other liabilities     1,180
Deferred revenue     1,443
Client fund obligations     14,139
Total liabilities assumed     17,335
Net assets acquired     $ 78,509