| GENERAL
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Balance, December 31, 2015 | $ | 1,108,337 | |
Acquisitions | 166,272 | ||
Foreign currency translation | 781 | ||
Balance, September 30, 2016 | $ | 1,275,390 | |
September 30, 2016 | December 31, 2015 | ||||||
Gross | $ | 218,863 | $ | 171,172 | |||
Accumulated amortization | (79,311 | ) | (61,405 | ) | |||
Net | $ | 139,552 | $ | 109,767 | |||
September 30, 2016 | December 31, 2015 | ||||||
Trademarks | $ | 10,475 | $ | 10,475 | |||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Amortization expense | $ | 6,094 | $ | 6,093 | $ | 18,282 | $ | 18,282 | |||||||
Remainder of 2016 | $ | 7,852 | |
2017 | 31,146 | ||
2018 | 30,648 | ||
2019 | 30,648 | ||
2020 | 20,384 | ||
2021 | 6,863 | ||
Thereafter | 12,011 | ||
Total | $ | 139,552 | |
|
|||
• | Level 1 — Quoted market prices in active markets for identical assets or liabilities. |
• | Level 2 — Observable market-based inputs or unobservable inputs that are corroborated by market data. |
• | Level 3 — Unobservable inputs reflecting the reporting entity’s own assumptions or external inputs from inactive markets. |
|
|||
|
|||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Stock options | $ | 603 | $ | 3,100 | $ | 5,818 | $ | 10,973 | |||||||
Stock awards | 3,747 | 8,919 | 22,770 | 30,655 | |||||||||||
Company expense on ESPP discount | 491 | 474 | 2,038 | 1,884 | |||||||||||
Total stock-based compensation expense | $ | 4,841 | $ | 12,493 | $ | 30,626 | $ | 43,512 | |||||||
Three Months Ended September 30, 2016 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
46,445 | $ | 2,782 | $ | 491 | |||||
|
|||
|
|||
Cash | $ | 8,886 | |
Receivables | 36,866 | ||
Inventory and other current assets | 2,450 | ||
Property and equipment | 1,789 | ||
Identifiable intangible assets | 48,041 | ||
Goodwill | 166,272 | ||
Other noncurrent assets | 194 | ||
Long term deferred tax asset | 728 | ||
Total assets | 265,226 | ||
Accounts payable | (20,305 | ) | |
Accrued expenses | (15,832 | ) | |
Estimated net assets acquired | $ | 229,089 | |
Estimated Life (years) | |||||
Customer relationships | 7 | $ | 48,041 | ||
Cash and cash equivalents | $ | 29,302 | |
Receivables | 56,228 | ||
Other current assets | 2,395 | ||
Property and equipment | 43,687 | ||
Identifiable intangible assets | 37,800 | ||
Goodwill | 287,220 | ||
Trademarks | 8,600 | ||
Other noncurrent assets | 3,421 | ||
Total assets | 468,653 | ||
Accounts payable | (44,622 | ) | |
Accrued expenses | (5,485 | ) | |
Other liabilities | (19,939 | ) | |
Estimated net assets acquired | $ | 398,607 | |
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
|
|||
|
|||
• | Level 1 — Quoted market prices in active markets for identical assets or liabilities. |
• | Level 2 — Observable market-based inputs or unobservable inputs that are corroborated by market data. |
• | Level 3 — Unobservable inputs reflecting the reporting entity’s own assumptions or external inputs from inactive markets. |
|
|||
Balance, December 31, 2015 | $ | 1,108,337 | |
Acquisitions | 166,272 | ||
Foreign currency translation | 781 | ||
Balance, September 30, 2016 | $ | 1,275,390 | |
September 30, 2016 | December 31, 2015 | ||||||
Gross | $ | 218,863 | $ | 171,172 | |||
Accumulated amortization | (79,311 | ) | (61,405 | ) | |||
Net | $ | 139,552 | $ | 109,767 | |||
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
Estimated Life (years) | |||||
Customer relationships | 7 | $ | 48,041 | ||
September 30, 2016 | December 31, 2015 | ||||||
Trademarks | $ | 10,475 | $ | 10,475 | |||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Amortization expense | $ | 6,094 | $ | 6,093 | $ | 18,282 | $ | 18,282 | |||||||
Remainder of 2016 | $ | 7,852 | |
2017 | 31,146 | ||
2018 | 30,648 | ||
2019 | 30,648 | ||
2020 | 20,384 | ||
2021 | 6,863 | ||
Thereafter | 12,011 | ||
Total | $ | 139,552 | |
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Stock options | $ | 603 | $ | 3,100 | $ | 5,818 | $ | 10,973 | |||||||
Stock awards | 3,747 | 8,919 | 22,770 | 30,655 | |||||||||||
Company expense on ESPP discount | 491 | 474 | 2,038 | 1,884 | |||||||||||
Total stock-based compensation expense | $ | 4,841 | $ | 12,493 | $ | 30,626 | $ | 43,512 | |||||||
Three Months Ended September 30, 2016 | |||||||||
Shares purchased by employees | Aggregate cost to employees | Expense recognized by the company | |||||||
46,445 | $ | 2,782 | $ | 491 | |||||
|
|||
Cash | $ | 8,886 | |
Receivables | 36,866 | ||
Inventory and other current assets | 2,450 | ||
Property and equipment | 1,789 | ||
Identifiable intangible assets | 48,041 | ||
Goodwill | 166,272 | ||
Other noncurrent assets | 194 | ||
Long term deferred tax asset | 728 | ||
Total assets | 265,226 | ||
Accounts payable | (20,305 | ) | |
Accrued expenses | (15,832 | ) | |
Estimated net assets acquired | $ | 229,089 | |
Cash and cash equivalents | $ | 29,302 | |
Receivables | 56,228 | ||
Other current assets | 2,395 | ||
Property and equipment | 43,687 | ||
Identifiable intangible assets | 37,800 | ||
Goodwill | 287,220 | ||
Trademarks | 8,600 | ||
Other noncurrent assets | 3,421 | ||
Total assets | 468,653 | ||
Accounts payable | (44,622 | ) | |
Accrued expenses | (5,485 | ) | |
Other liabilities | (19,939 | ) | |
Estimated net assets acquired | $ | 398,607 | |
September 30, 2016 | December 31, 2015 | ||||||
Gross | $ | 218,863 | $ | 171,172 | |||
Accumulated amortization | (79,311 | ) | (61,405 | ) | |||
Net | $ | 139,552 | $ | 109,767 | |||
Estimated Life (years) | |||||
Customer relationships | 5 | $ | 37,500 | ||
Noncompete agreements | 5 | 300 | |||
Total identifiable intangible assets | $ | 37,800 | |||
Estimated Life (years) | |||||
Customer relationships | 7 | $ | 48,041 | ||
|
|
||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||||||||
|
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||