XML 38 R28.htm IDEA: XBRL DOCUMENT v3.19.2
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2019
Business Combinations [Abstract]  
Allocation of Total Purchase Price Consideration

The Company has estimated the allocation of the total purchase price consideration between tangible assets, identified intangible assets, liabilities, and goodwill as follows (in millions):
 
 
Acquired tangible assets
$
6.4

Identified intangible assets
4.6

Liabilities assumed
(4.9
)
Goodwill
8.0

Total purchase price
$
14.1


Schedule of Finite-Lived Intangible Assets Acquired
The following table presents details of the intangible assets acquired during the six months ended June 30, 2019 (dollars in millions).
 
Weighted Average Useful Life
Estimated Useful Life
Aggregate Acquisitions
Customer relationships
7 years
7 years
$
3.7

Customer backlog
9 months
9 months
0.4

Non-compete agreements
5 years
5 years
0.1

Trade name
1 year
1 year
0.1

Developed software
3 years
3 years
0.3

Total acquired intangible assets
 
   
$
4.6


The following table presents details of the intangible assets acquired during the year ended December 31, 2018 (dollars in millions):
 
Weighted Average Useful Life
Estimated Useful Life
Aggregate Acquisitions
Customer relationships
5 years
5 - 6 years
$
10.6

Customer backlog
1 year
1 - 1.5 years
1.5

Non-compete agreements
5 years
4 - 5 years
0.3

Trade name
1 year
1 year
0.1

Developed software
3 years
3 years
0.4

Total acquired intangible assets
 
   
$
12.9


Pro-Forma Results of Operations
The aggregate amounts of revenue and net income of the Sundog acquisition in the Unaudited Condensed Consolidated Statements of Operations from the acquisition date to June 30, 2019 are as follows (in thousands):

 
Acquisition Date to June 30, 2019
Revenues
$
1,239

Net income
$
(39
)


Pro-forma Results of Operations

The following presents the unaudited pro-forma combined results of operations of the Company with the 2018 and 2019 acquisitions for the six months ended June 30, 2019 and 2018, after giving effect to certain pro-forma adjustments and assuming the 2019 acquisitions were acquired as of the beginning of 2018 and the 2018 acquisitions were acquired as of the beginning of 2017.

These unaudited pro-forma results are presented in compliance with the adoption of ASU No. 2010-29, Business Combinations (Topic 805): Disclosure of Supplementary Pro Forma Information for Business Combinations, and are not necessarily
indicative of the actual consolidated results of operations had the acquisitions actually occurred on January 1, 2018 or January 1, 2017 or of future results of operations of the consolidated entities (in thousands except per share data):

 
Six Months Ended June 30,
 
2019
 
2018
Revenues
$
281,182

 
$
262,059

Net income
$
16,195

 
$
11,270

Basic net income per share
$
0.51

 
$
0.34

Diluted net income per share
$
0.50

 
$
0.33

Shares used in computing basic net income per share
31,554

 
32,973

Shares used in computing diluted net income per share
32,209

 
34,140