XML 47 R14.htm IDEA: XBRL DOCUMENT v3.20.2
Business Acquisitions
9 Months Ended 12 Months Ended
Sep. 30, 2020
Dec. 31, 2019
Business Combinations [Abstract]    
Business Acquisitions

6. BUSINESS ACQUISITIONS

In line with the Company’s strategic growth initiatives, the Company acquired several businesses during the nine months ended September 30, 2020 and September 30, 2019. The results of each of those acquired businesses are included in the condensed consolidated financial statements beginning on the respective acquisition dates. Each transaction qualified as an acquisition of a business and was accounted for as a business combination. All acquisitions resulted in the recognition of goodwill. The Company paid these premiums resulting in such goodwill for a number of reasons, including expected synergies from combining operations of the acquiree and the Company while also growing the Company’s customer base, acquiring assembled workforces, expanding its presence in certain markets and expanding and advancing its product and service offerings. The Company recorded the assets acquired and liabilities assumed at their acquisition date fair value, with the difference between the fair value of the net assets acquired and the acquisition consideration reflected as goodwill.

The identifiable intangible assets for acquisitions are valued using the excess earnings method discounted cash flow approach for customer relationships, the relief from royalty method for trade names, the patent and external proprietary software, the “with and without” method for covenants not to compete and the replacement cost method for the internal proprietary software by incorporating Level 3 inputs as described under the fair value hierarchy of ASC 820. These unobservable inputs reflect the Company’s own assumptions about which assumptions market participants would use in pricing an asset on a non-recurring basis. These assets will be amortized over their respective estimated useful lives.

Other purchase price obligations (primarily deferred purchase price liabilities and target working capital liabilities or receivables) are included on the condensed consolidated statements of financial position in accounts payable and other accrued liabilities, other non-current liabilities or accounts receivable-net in the case of working capital deficits. Contingent consideration outstanding from acquisitions are included on the condensed consolidated statements of financial position in business acquisition contingent consideration, current or in business acquisitions contingent consideration, long-term. These obligations are scheduled to be settled if certain performance thresholds are met.

The Company considers several factors when determining whether or not contingent consideration liabilities are part of the purchase price, including the following: (i) the valuation of its acquisitions is not supported solely by the initial consideration paid, (ii) the former stockholders of acquired companies that remain as key employees receive compensation other than contingent consideration payments at a reasonable level compared with the compensation of the Company’s other key employees and (iii) contingent consideration payments are not affected by employment termination. The Company reviews and assesses the estimated fair value of contingent consideration at each reporting period.

Transaction costs related to business combinations totaled $3.8 million and $2.4 million for the nine months ended September 30, 2020 and September 30, 2019, respectively, and zero and $1.3 million for the three months ended September 30, 2020 and September 30, 2019, respectively. These costs are expensed within the selling, general and administrative expense in the accompanying condensed consolidated statements of operations.

The cash payment made to acquire The Center for Toxicology and Environmental Health, L.L.C. (“CTEH”) was funded through the issuance of the Convertible and Redeemable Series A-2 Preferred Stock (Note 16) and the common stock portion of the purchase price was funded through the issuance of 791,139 shares of common stock. Cash payments made to acquire businesses during the nine months ended September 30, 2019 were funded through the Company’s prior senior secured credit facility (Note 12).

Acquisitions completed during the nine months ended September 30, 2020

The Center for Toxicology and Environmental Health, L.L.C.—In April 2020, the Company completed the acquisition of CTEH by acquiring 100% of its membership interests. CTEH is an environmental consulting company headquartered in Arkansas that specializes in environmental response and toxicology. The transaction qualified as an acquisition of a business and is accounted for as a business combination.

Leed Environmental Inc.— In September 2020, the Company acquired certain testing assets, and operations from Leed Environmental Inc. (“LEED”). LEED provides environmental project management and coordination services. LEED expands the Company’s remediation capabilities in the Northeast region of the United States.

American Environmental Testing Co.— In September 2020, the Company acquired certain assets and operations of American Environmental Testing Co. (“AETC”), a stack testing company in Utah. AETC expands the Company’s air measurement and analysis capabilities in the West Coast region.

 

The following table summarizes the elements of purchase price of the acquisitions completed during the nine months ended September 30, 2020:

 

    

Cash

    

Common

Stock

    

Other

Purchase

Price

Component

Current

   

Other

Purchase

Price

Component

Long Term

    

Contingent

Consideration

Current

    

Contingent

Consideration

Long Term

    

Total

Purchase

Price

 

CTEH

   $ 175,000      $ 25,000      $ (2,297   $ —        $ 34,451      $ 10,543      $ 242,697  

All other acquisitions

     450        —          50       100        210        —          810  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 
   $ 175,450      $ 25,000      $ (2,247   $ 100      $ 34,661      $ 10,543      $ 243,507  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

The contingent consideration elements of the purchase price of the acquisitions is related to earn-outs which are based on the expected achievement of revenue or earnings thresholds as of the date of the acquisition and for which the maximum potential amount is limited.

CTEH first year earnout is to be calculated at twelve times CTEH’s 2020 EBITDA (as defined in the purchase agreement) in excess of $18.3 million, with a maximum first year earn-out payment of $50.0 million. The second year earn-out is to be calculated at ten times CTEH’s 2021 EBITDA in excess of actual 2020 EBITDA (with actual 2020 EBITDA subject to a minimum of $18.3 million and a maximum of $22.5 million), with a maximum second year earn-out payment of $30.0 million. The 2020 earn out was initially payable 100% in common stock, but as a result of the completion of the Company’s IPO (Note 1), 50% of any 2020 earnout payment will be payable in cash and 50% will be payable, at the Company’s election, in cash or shares of common stock. The 2021 earn out, if any, is payable 100% in cash.

The preliminary purchase price attributable to the acquisitions was allocated as follows:

 

    

CTEH

    

All Other

Acquisitions

    

Total

 

Cash

   $ 1,527      $ —        $ 1,527  

Accounts receivable

     17,059        —          17,059  

Other current assets

     1,265        —          1,265  
  

 

 

    

 

 

    

 

 

 

Current assets

     19,851        —          19,851  

Property and equipment

     7,042        75        7,117  

Customer relationships

     56,000        —          56,000  

Trade names

     4,200        —          4,200  

Covenants not to compete

     4,000        109        4,109  

Proprietary software

     14,700        —          14,700  

Goodwill

     146,625        626        147,251  
  

 

 

    

 

 

    

 

 

 

Total assets

     252,418        810        253,228  

Current liabilities

     9,721        —          9,721  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     9,721        —          9,721  
  

 

 

    

 

 

    

 

 

 

Purchase price

   $ 242,697      $ 810      $ 243,507  
  

 

 

    

 

 

    

 

 

 

For the acquisitions completed during the nine months ended September 30, 2020, the results of operations have been combined with those of the Company. The Company’s condensed consolidated statement of operations for the three and nine months ended September 30, 2020 includes revenue and pre-tax income of $37.2 million and $5.7 million, respectively, related mainly to the CTEH acquisition. CTEH, LEED and AETC are included in the Company’s Assessment, Permitting and Response, Remediation and Reuse and Measurement and Analysis segments, respectively.

The weighted average useful lives for the acquired customer relationships and internal proprietary software for the CTEH acquisition are 15 years and 3 years, respectively. The weighted average useful lives for the acquired tradenames, covenants not to compete and external proprietary software for the CTEH acquisition is 5 years. The weighted average useful lives for the acquired covenants not to compete for the other acquisitions is 4 years.

Goodwill associated with the CTEH, LEED and AETC acquisitions is deductible for income tax purposes.

Acquisitions completed during the nine months ended September 30, 2019

Golden Specialty, Inc.In March 2019, the Company acquired 100% of the issued and outstanding capital stock of Golden Specialty, Inc. (“Golden”), an air testing laboratory in Texas. Golden expands the Company’s air measurement and analysis capabilities in the Gulf Coast region.

Target Emission Services Inc.—In April 2019, the Company acquired 100% of the issued and outstanding capital stock of Target Emission Services, Inc. (“TES”), an emission detection company in Canada. TES expands the Company’s LDAR business, increasing the geographic footprint in Canada and initiating growth into international markets.

Target Emission Services USA LP—In April 2019, the Company acquired 100% of the issued and outstanding capital stock of Target Emission Services USA LP (now Target Emission Services USA LLC) (“TESUS”), an emission detection company in the United States. TESUS expands the Company’s LDAR business throughout the United States.

Air Water & Soil Laboratories, Inc.—In June 2019, the Company acquired 100% of the issued and outstanding capital stock of Air Water & Soil Laboratories, Inc. (“AWS”), a provider of air, water, and soil testing in the mid-Atlantic region. AWS expands the Company’s air, water, and soil environmental lab services in the East Coast region.

Advanced Environmental Compliance LLC—In July 2019, the Company acquired certain emissions testing assets, employees and customer relationships from Advanced Environmental Compliance LLC (“AEC”). AEC is in the business of providing air quality measurement and analysis services, together with environmental laboratory services. AEC expands the Company’s emissions testing services offering in the West Coast region.

LEHDER Environmental Services Ltd.—In July 2019, the Company acquired 100% of the issued and outstanding capital stock of LEHDER Environmental Services (“LEHDER”), a provider of air quality management services in Canada. LEHDER expands the Company’s international reach and air quality services capabilities in Canada.

Emerging Compounds Treatments Technologies, Inc.—In August 2019, the Company acquired 100% of the issued and outstanding capital stock of Emerging Compounds Treatments Technologies, Inc. (“ECT2”), a provider of novel technologies for removing contaminants/compounds from water and air. ECT2 expands the Company’s water and air treatment capabilities throughout the United States and Australia.

 

The following table summarizes the elements of purchase price of the acquisitions completed during the nine months ended September 30, 2019:

 

    

Cash

    

Common

Stock

    

Other

Purchase

Price

Components

   

Contingent

Consideration

    

Total

Purchase

Price

 

Golden

   $ 1,500        —          —       $ 477      $ 1,977  

TES

     2,359        322        25       4,911        7,617  

TESUS

     18,683        3,041        1,495       —          23,219  

AWS

     6,020        —          150       —          6,170  

AEC

     808        —          —         —          808  

LEHDER

     3,878        684        —         13        4,575  

ECT2

     54,037        —          (220     —          53,817  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 
   $ 87,285      $ 4,047      $ 1,450     $ 5,401      $ 98,183  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Contingent consideration elements of the purchase price of these acquisitions are related to earn-outs which are based on the expected achievement of revenue or earnings thresholds by the applicable business as of the date of the acquisition and for which the maximum potential amount to be earned is generally not limited.

The purchase price attributable to the acquisitions was allocated as follows:

 

    

ECT2

    

All Other

Acquisitions

    

Total

 

Cash

   $ 3,149      $ 2,137      $ 5,286  

Restricted cash

     629        —          629  

Accounts receivable

     1,707        3,751        5,458  

Other current assets

     498        61        559  
  

 

 

    

 

 

    

 

 

 

Current assets

     5,983        5,949        11,932  

Property and equipment

     776        3,288        4,064  

Customer relationships

     13,840        12,748        26,588  

Trade names

     1,008        659        1,667  

Covenants not to compete

     3,360        2,083        5,443  

Proprietary software

     —          2,560        2,560  

Patent

     17,479        —          17,479  

Goodwill

     16,395        20,227        36,622  
  

 

 

    

 

 

    

 

 

 

Total assets

     58,841        47,514        106,355  

Current liabilities

     5,024        977        6,001  

Non- current liabilities

     —          2,171        2,171  
  

 

 

    

 

 

    

Total liabilities

     5,024        3,148        8,172  
  

 

 

    

 

 

    

 

 

 

Purchase price

   $ 53,817      $ 44,366      $ 98,183  
  

 

 

    

 

 

    

 

 

 

The weighted average useful lives for the acquired customer relationships, trade names, covenants not to compete, proprietary software and patent for these acquisitions are 9.5 years, 1.5 years, 4 years, 3 years and 16 years, respectively.

 

For the acquisitions completed during the nine months ended September 30, 2019, the results of operations since the acquisition dates have been combined with those of the Company. The Company’s three and nine months ended September 30, 2019 condensed consolidated statement of operations includes revenue of $7.7 million and pre-tax income of $1.5 million, respectively, related to these acquisitions. The Golden, TES, TESUS, AWS, AEC and LEHDER acquisitions are included in the Company’s Measurement and Analysis segment. The ECT2 acquisition is included in the Company’s Remediation and Reuse segment.

Goodwill associated with the acquisitions of Golden, AEC and ECT2 is deductible for income tax purposes.

Supplemental Unaudited Pro-Forma—The unaudited condensed consolidated financial information summarized in the following table gives effect to the 2020 and the 2019 acquisitions discussed above assuming they occurred on January 1, 2019. These unaudited consolidated pro forma operating results do not assume any impact from revenue, cost or other operating synergies that are expected or may have been realized as a result of the acquisitions. These unaudited consolidated pro forma operating results are presented for illustrative purposes only and are not indicative of the operating results that would have been achieved had the acquisitions occurred on January 1, 2019, nor does the information purport to reflect results for any future period.

 

    

For the Three Months Ended September 30,

 
    

2020

   

2019

 
    

As
reported

   

Acquisitions

Pro-Forma

(Unaudited)

    

Consolidated

Pro-Forma

(Unaudited)

   

As
reported

   

Acquisitions

Pro-Forma

(Unaudited)

    

Consolidated

Pro-Forma

(Unaudited)

 

Revenues

   $ 84,705     $ —        $ 84,705     $ 57,623     $ 18,551      $ 76,174  

Net (loss) income

     (30,737     —          (30,737     (6,683     4,042        (2,641

 

    

For the Nine Months Ended September 30,

 
    

2020

   

2019

 
    

As
reported

   

Acquisitions

Pro-Forma

(Unaudited)

    

Consolidated

Pro-Forma

(Unaudited)

   

As
reported

   

Acquisitions

Pro-Forma

(Unaudited)

    

Consolidated

Pro-Forma

(Unaudited)

 

Revenues

   $ 219,502     $ 31,253      $ 250,755     $ 165,978     $ 107,459      $ 273,437  

Net (loss) income

     (58,761     10,288        (48,473     (12,247     30,002        17,755  

 

7. BUSINESS ACQUISITIONS

In line with the Company’s strategic growth initiatives, the Company acquired several businesses during the years ended December 31, 2019 and 2018. The results of each of those acquired businesses are included in the consolidated financial statements beginning on the respective acquisition dates. Each transaction qualified as an acquisition of a business and was accounted for as a business combination. All acquisitions resulted in the recognition of goodwill. The Company paid these premiums resulting in such goodwill for a number of reasons, including expected synergies from combining operations of the acquiree and the Company while also growing the Company’s customer base, acquiring assembled workforces, expanding its presence in certain markets and expanding and advancing its product and service offerings. The Company recorded the assets acquired and liabilities assumed at their acquisition date fair value, with the difference between the fair value of the net assets acquired and the acquisition consideration reflected as goodwill.

The identifiable intangible assets for acquisitions occurring in 2019 and 2018 were valued using the excess earnings method discounted cash flow approach for customer relationships, the relief from royalty method for trade names and the patent, and the “with and without” method for covenants not to compete by incorporating Level 3 inputs as described under the fair value hierarchy of ASC 820. These unobservable inputs reflect the Company’s own assumptions about which assumptions market participants would use in pricing an asset on a non-recurring basis. These assets will be amortized over their respective estimated useful lives.

Other purchase price obligations (primarily deferred purchase price liabilities and target working capital liabilities) and contingent consideration outstanding from 2019 and 2018 acquisitions are included on the consolidated statements of financial position in accounts payable and other accrued liabilities, other non-current liabilities for long term payables and accounts receivable-net for any working capital deficit receivable balance. These obligations are scheduled to be settled if certain performance thresholds are met.

 

The Company considers several factors when determining whether or not contingent consideration liabilities are part of the purchase price, including the following: (i) the valuation of its acquisitions is not supported solely by the initial consideration paid, (ii) the former stockholders of acquired companies that remain as key employees receive compensation other than contingent consideration payments at a reasonable level compared with the compensation of the Company’s other key employees and (iii) contingent consideration payments are not affected by employment termination. The Company reviews and assesses the estimated fair value of contingent consideration at each reporting period.

External transaction costs related to business combinations totaled $2.4 million and $1.2 million for the years ended December 31, 2019 and 2018, respectively. These costs are expensed within the selling, general and administrative expense in the accompanying consolidated statements of operations.

Cash payments made to acquire these businesses were funded primarily through the Company’s Credit Facilities.

2019 Acquisitions

Golden Specialty, Inc.—Effective March 15, 2019, the Company acquired 100% of the issued and outstanding capital stock of Golden Specialty, Inc. (“Golden”), an air testing laboratory in Texas. Golden expands the Company’s air measurement and analysis capabilities in the Gulf Coast region.

Target Emission Services Inc.—Effective April 30, 2019, the Company acquired 100% of the issued and outstanding capital stock of Target Emission Services, Inc. (“TES”), an emission detection company in Canada. TES expands the Company’s LDAR business, increasing the geographic footprint in Canada and initiating growth into international markets.

Target Emission Services USA LP—Effective April 30, 2019, the Company acquired 100% of the issued and outstanding capital stock of Target Emission Services USA LP (“TESUS”), an emission detection company in the United States. TESUS expands the Company’s LDAR business throughout the United States.

Air Water & Soil Laboratories, Inc.—Effective June 28, 2019, the Company acquired 100% of the issued and outstanding capital stock of Air Water & Soil Laboratories, Inc. (“AWS”), a provider of air, water, and soil testing in the mid-Atlantic region. AWS expands the Company’s air, water, and soil environmental lab services in the East Coast.

Advanced Environmental Compliance LLC—Effective July 9, 2019, the Company acquired certain emissions testing assets, employees and customer relationships from Advanced Environmental Compliance LLC (“AEC”). AEC is in the business of providing air quality measurement and analysis services, together with environmental laboratory services. AEC expands the Company’s emissions testing services offering in the West Coast.

LEHDER Environmental Services Ltd.—Effective July 31, 2019, the Company acquired 100% of the issued and outstanding capital stock of LEHDER Environmental Services (“LEHDER”), a provider of air quality management services in Canada. LEHDER expands the Company’s international reach and air quality services capabilities in Canada.

 

Emerging Compounds Treatments Technologies, Inc.—Effective August 31, 2019, the Company acquired 100% of the issued and outstanding capital stock of Emerging Compounds Treatments Technologies, Inc. (“ECT2”), a provider of novel technologies for removing contaminants/compounds from water and air. ECT2 expands the Company’s water and air treatment capabilities throughout the United States and Australia.

The following table summarizes the elements of purchase price of the 2019 acquisitions:

 

    

Cash

    

Common
Stock

    

Other
Purchase Price
Components

   

Contingent
Consideration

    

Total
Purchase
Price

 

Golden

   $ 1,500      $        $       $ 477      $ 1,977  

TES

     2,359        322        25       4,911        7,617  

TESUS

     18,683        3,041        1,495          23,219  

AWS

     6,020           150          6,170  

AEC

     808                808  

LEHDER

     3,878        684          13        4,575  

ECT2

     54,037           (220        53,817  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 
   $ 87,285      $ 4,047      $ 1,450     $ 5,401      $ 98,183  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Contingent consideration elements of the purchase price of the Company’s acquisitions are related to earn-outs which are based on the expected achievement of revenue or earnings thresholds as of the date of the acquisition and for which the maximum potential amount to be earned is generally not limited.

The purchase price attributable to each acquisition was allocated as follows:

 

    

ECT2

    

All Other
Acquisitions

    

Total

 

Cash

   $ 3,149      $ 2,137      $ 5,286  

Restricted cash

     629           629  

Accounts receivable

     1,707        3,751        5,458  

Other current assets

     498        61        559  
  

 

 

    

 

 

    

 

 

 

Current assets

     5,983        5,949        11,932  

Property and equipment

     776        3,288        4,064  

Customer relationships

     13,840        12,748        26,588  

Trade names

     1,008        659        1,667  

Covenants not to compete

     3,360        2,083        5,443  

Proprietary software

        2,560        2,560  

Patent

     17,479           17,479  

Goodwill

     16,395        20,227        36,622  
  

 

 

    

 

 

    

 

 

 

Total assets

     58,841        47,514        106,355  
  

 

 

    

 

 

    

 

 

 

Current liabilities

     5,024        977        6,001  

Non- current liabilities

        2,171        2,171  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     5,024        3,148        8,172  
  

 

 

    

 

 

    

 

 

 

Purchase price

   $ 53,817      $ 44,366      $ 98,183  
  

 

 

    

 

 

    

 

 

 

 

The weighted average useful lives for the acquired customer relationships, trade names, covenants not to compete, proprietary software and patent for these acquisitions are 9.5 years, 1.5 years, 4 years, 3 years and 16 years, respectively.

For the acquisitions completed during 2019, the results of operations since the acquisition dates have been combined with those of the Company. The Company’s 2019 consolidated statement of operations includes revenue and pre-tax income of $23.2 million and $2.4 million, respectively, related to these acquisitions, of which $11.3 million and $1.2 million of revenue and pre-tax income, respectively, relates to ECT2. The Golden, TES, TESUS, AWS, AEC and LEHDER acquisitions are included in the Company’s Measurement and Analysis segment. The ECT2 acquisition is included in the Company’s Remediation and Reuse segment.

Goodwill associated with the acquisitions of Golden, AEC and ECT2 is deductible for income tax purposes.

2018 Acquisitions

Southern Environmental Sciences, Inc.—Effective January 1, 2018, the Company acquired certain emissions testing assets, employees and customer relationships from Southern Environmental Sciences, Inc. (“SES”). SES provides air quality services that include air permitting, emissions testing and evaluation, industrial hygiene and noise monitoring. SES expands Montrose’s air quality testing presence in the South-East of the United States.

First Analytical Laboratories NC, LLCEffective January 16, 2018, the Company acquired certain emission testing assets, employees and customer relationships from First Analytical Laboratories NC, LLC (“FA”). FA mainly provides inorganic chemicals analyses, with a specialization in trace metal analysis in support of air monitoring, drinking and waste water, manufacturing and other industries. FA expands Montrose’s environmental lab products offering capabilities on the North-East of the United States.

Advanced GeoServices Corp.—Effective January 31, 2018, the Company acquired 100% of the issued and outstanding capital stock of Advanced GeoServices Corp. (“AGC”). AGC provides environmental and geotechnical, municipal, civil engineering services, including remediation, groundwater, modeling and water and wastewater services. AGC expands Montrose’s remediation capabilities in the North-East region of the United States.

Streamline Environmental, Inc.—Effective February 1, 2018, the Company acquired 100% of the issued and outstanding capital stock of Streamline Environmental, Inc. (“Streamline”). Streamline is a soil and ground water consulting, assessment and remediation business. Streamline expands Montrose’s remediation capabilities in the South-East of the United States.

Leymaster Environmental Consulting, LLC—Effective March 31, 2018, the Company acquired 100% of the issued and outstanding membership interests of Leymaster Environmental Consulting, LLC (“Leymaster”). Leymaster specializes in environmental services, primarily site assessment and remediation for the real-estate industry. Leymaster expands Montrose’s remediation capabilities in the South-West of the United States.

Analytical Environmental Services, Corp.—Effective October 31, 2018, the Company acquired 100% of the issued and outstanding capital stock of Analytical Environmental Services, Corp. (“AES”). AES specializes in environmental consulting, planning and permitting. They are nationally recognized for their capabilities with environmental reports and technical studies that comply with National Environmental Policy Act (“NEPA”) and California Environmental Quality Act (“CEQA”) requirements. AES expands Montrose’s consulting, planning and permitting capabilities, particularly in the North-West of the United States.

Environmental Planning Specialists, Inc.—Effective November 30, 2018, the Company acquired 100% of the issued and outstanding capital stock of Environmental Planning Specialists, Inc. (“EPS”). EPS primarily provides air quality, environmental compliance, remediation and natural resources consulting. EPS expands Montrose’s consulting, planning and permitting capabilities, particularly in the South-East of the United States.

The following table summarizes the elements of purchase price of the 2018 acquisitions:

 

    

Cash

    

Common
Stock

    

Other
Purchase Price
Components

   

Contingent
Consideration

    

Total
Purchase
Price

 

SES

   $ 450      $        $ 50     $        $ 500  

FA

     1,096           360       372        1,828  

AGC

     7,400        925        95       871        9,291  

Streamline

     5,678        631        180          6,489  

Leymaster

     2,465        435        250       434        3,584  

AES

     21,877        2,028        (16     1,274        25,163  

EPS

     9,995        1,615        (71        11,539  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 
   $ 48,961      $ 5,634      $ 848     $ 2,951      $ 58,394  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Contingent consideration elements of the purchase price of the Company’s acquisitions are related to earn-outs which are based on the expected achievement of revenue or earnings thresholds as of the date of the acquisition and for which the maximum potential amount to be earned is generally not limited.

 

The purchase price attributable to each acquisition was allocated as follows:

 

    

AES

    

All Other
Acquisitions

    

Total

 

Cash

   $ 2,746      $ 380      $ 3,126  

Accounts receivable

     1,404        5,045        6,449  

Other current assets

     32        288        320  
  

 

 

    

 

 

    

 

 

 

Current assets

     4,182        5,713        9,895  

Property and equipment

     532        1,002        1,534  

Customer relationships

     11,296        15,543        26,839  

Trade names

     241        812        1,053  

Covenants not to compete

     961        1,813        2,774  

Goodwill

     11,019        13,661        24,680  
  

 

 

    

 

 

    

 

 

 

Total assets

     28,231        38,544        66,775  
  

 

 

    

 

 

    

 

 

 

Current liabilities

     3,068        2,141        5,209  

Non- current liabilities

        3,172        3,172  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     3,068        5,313        8,381  
  

 

 

    

 

 

    

 

 

 

Purchase price

   $ 25,163      $ 33,231      $ 58,394  
  

 

 

    

 

 

    

 

 

 

The weighted average useful lives for the acquired customer relationships, trade names, and covenants not to compete for all acquisitions are 7 years, 1.5 years and 4 years, respectively.

For the acquisitions completed during 2018, the results of operations since the acquisition dates have been combined with those of the Company. The Company’s 2018 consolidated statement of operations includes revenue and pre-tax loss of $17.9 million and $0.3 million, respectively, related to these acquisitions, of which $1.0 million and $0.1 million of revenue and pre-tax income, respectively, is related to AES. The SES, FA, and Streamline acquisitions are included in the Company’s Measurement and Analysis segment. The AGC and Leymaster acquisitions are included in the Company’s Remediation and Reuse segment. The AES and EPS acquisitions are included in the Company’s Assessment, Permitting and Response segment.

Goodwill associated with the acquisitions of FA, SES, Leymaster, AES and EPS is deductible for income tax purposes.

 

Supplemental Unaudited Pro-Forma—The unaudited consolidated financial information summarized in the following table gives effect to the 2019 and 2018 acquisitions assuming they occurred on January 1, 2018. These unaudited consolidated pro forma operating results do not assume any impact from revenue, cost or other operating synergies that are expected as a result of the acquisitions. These unaudited consolidated pro forma operating results are presented for illustrative purposes only and are not indicative of the operating results that would have been achieved had the acquisitions occurred on January 1, 2018, nor does the information project results for any future period.

 

    

As reported

    

Acquisitions
Pro-Forma
(Unaudited)

    

Consolidated
Pro-Forma
(Unaudited)

 

2019

        

Revenues

   $ 233,854      $ 25,446      $ 259,300  

Net income (loss)

     (23,557      5,199        (18,358

2018

        

Revenues

   $ 188,805      $ 58,526      $ 247,331  

Net income (loss)

     (16,491      14,580        (1,911