XML 45 R34.htm IDEA: XBRL DOCUMENT v3.20.2
Business Acquisitions (Tables)
9 Months Ended
Sep. 30, 2020
Business Acquisition [Line Items]  
Summary of Elements of Purchase Price of Acquisitions 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 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

 

Summary of Purchase Price Attributable to Acquisitions

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

 

Summary of Supplemental Unaudited Pro-Forma Information 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

 

 

CTEH  
Business Acquisition [Line Items]  
Summary of Purchase Price Attributable to Acquisitions

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